{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["START","Cntrl","Periods","Lists","Macro","Items","KPI","Mrkting","CapEx","Sales","Prdction","HR","Exp","Credits","PL","CF","BS","MAIN","PLd","CFd","BSd","Sens","UnitEc","CFind","FinEcAn","InvAn","EBITDA","Rep","Repd","Calc","Res5"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"START","index":0,"n_rows":176,"n_cols":11,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I25\")","v":"START"},null,null,{"$f":"INDIRECT(\"START!K25\")","v":"Описание методологии финмодели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"описание листа/столбца/строки/ячейки/блока ячеек"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВАЯ МОДЕЛЬ"]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,"ИНВЕСТПРОЕКТ СОЗДАНИЯ ТОРГОВЫХ ЦЕНТРОВ И СДАЧИ ИХ ПЛОЩАДЕЙ В АРЕНДУ"]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,"Методология. Список и предназначение листов настоящей финансовой модели"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"START",null,"Описание методологии финмодели"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"Cntrl",null,"Общий контроль финансовой модели"]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"Periods",null,"Периоды и горизонты моделирования фактических и прогнозных данных"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Macro",null,"Макропоказатели внешней среды"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Items",null,"Справочники статей доходов и расходов и т.д."]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"KPI",null,"Справочники ключевых показателей эффективности"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Mrkting",null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"CapEx",null,"Календарный план-график капитальных затрат"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,"Sales",null,"Параметры бюджета продаж"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Prdction",null,"Технологическая карта производственного процесса"]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,"HR",null,"Штатное расписание"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,"Exp",null,"Прочие расходы бизнес-проекта"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Credits",null,"Источники финансирования и их условия"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"PL",null,"Итоговый отчет о прибылях и убытках"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"CF",null,"Итоговый отчет о движении денежных средств"]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"BS",null,"Итоговый баланс"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"MAIN",null,"Ключевые параметры управления и результаты финансовой модели"]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"PLd",null,"Детализированный отчет о прибылях и убытках"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"CFd",null,"Детализированный отчет о движении денежных средств"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"BSd",null,"Детализированный баланс"]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Sens",null,"Анализ чувствительности финмодели"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"UnitEc",null,"Расчет юнит-экономики бизнес-проекта"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"CFind",null,"Анализ финансового потока косвенным методом"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"FinEcAn",null,"Финансово-экономический анализ проекта"]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"InvAn",null,"Инвестиционный анализ проекта"]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"EBITDA",null,"Анализ собственной операционной деят-сти. Точки безубыточности"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Rep",null,"Укрупненное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Repd",null,"Детализированное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Calc",null,"Функционал финансовой модели. Все расчеты"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Fact",null,"Учет фактических операций"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"1S",null,"Выгрузки из 1С карточек с оборотами по счетам бухучета"]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Rules",null,"Правила сопоставления статей для выгрузок из 1С"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Res1",null,"Резервная вкладка 1"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Res2",null,"Резервная вкладка 2"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Res3",null,"Резервная вкладка 3"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Res4",null,"Резервная вкладка 4"]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Res5",null,"Резервная вкладка 5"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"Обозначение ячеек для задания исходных данных"]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"*",null,null,"Ячейки для задания исходных данных финмодели вручную"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"*",null,"^","Ячейки для задания исходных данных финмодели из выпадающих списков вкладки \"Lists\""]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"Ячейка F11",null,null,"Для каждого листа в этой ячейке отображается название (ярлычка) листа"]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,"Ячейка I11",null,null,"Для каждого листа в этой ячейке отображается заголовок листа"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Ячейка E14",null,null,"Для каждого листа в этой ячейке суммируются все контроли листа по 14-той строке"]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,"Ячейка D14",null,null,"Для каждого листа в этой ячейке отображается общий контроль финмодели из листа \"Cntrl\""]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,"Ячейка F14",null,null,"Для каждого листа в этой ячейке проверяется соответствие названия листа их списку из \"START\""]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,"Строка 13",null,null,"Для каждого листа в этой строке отображаются заголовки столбцов"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"$I$26","v":"Cntrl"},null,{"$f":"$K$26","v":"Общий контроль финансовой модели"}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,"столбец M",null,"Со строки 19 здесь подтягиваются контроли всех листов из ячеек E14"]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,"M17",null,"Общий контроль финмодели - сумма всех контрлей листов в столбце M"]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,"столбец O",null,"Со строки 19 здесь рассчитываются порядковые номера ярлычков листов в нижней панели"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,"столбец Q",null,"Со строки 19 здесь из выпадающего списка пользователь выбирает тип листов"]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,"столбец S",null,"Со строки 19 здесь проверяется наличие значений из столбца Q в списке столбца U листа \"Lists\""]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,"столбец G",null,"Со строки 19 здесь проверяется наличие названия из столбца H в заголовках списков листа \"Lists\""]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,{"$f":"$I$27","v":"Periods"},null,{"$f":"$K$27","v":"Периоды и горизонты моделирования фактических и прогнозных данных"}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,"Q16",null,"Пользователь задает, выбирая из выпадающего списка, минимальный период шкалы времени"]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,null,"Q17",null,"Пользователь задает вручную дату, с которой начинаются расчеты моделирования - старт"]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,"Q18",null,"Пользователь задает вручную (от 1 до 400) количество периодов в шкале расчетов - горизонт"]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,"строки 20,21",null,"По данным из ячеек Q16,Q17,Q18 рассчитываются даты начала и окончания периодов шкалы расчетов"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,null,"строка 22",null,"Формируются названия периодов шкалы расчетов"]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,"Q25",null,"Пользователь указывает на необходимость отражения фактически проведенных операций"]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,"Q26",null,"В случае выбора \"да\" в ячейке Q25, пользователь выбирает вариант задания фактического периода "]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,"Q30",null,"Если в ячейках Q25 и Q26 \"да\", то здесь отображается текущая дата - окончание фактического периода"]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,"Q31",null,"Если в ячейке Q25 \"да\" и в Q26 \"нет\", то здесь вручную задаем дату окончания фактического периода"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,null,"строки 28,29",null,"По данным из ячеек Q25,Q26,Q30,Q31 рассчитываются даты начала и окончания фактических периодов"]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,null,"Q33",null,"Пользователь задает, выбирая из выпадающего списка, период шкалы времени для отчетности"]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,"строки 35,36",null,"Рассчитываются даты начала и окончания периодов шкалы отчетности"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,"строка 37",null,"Формируются названия периодов шкалы отчетности"]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,"Q12",null,"Отображается тип листа"]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,null,"строки 11,12",null,"В зависимости от типа листа отображаются соответствующие даты начала и окончания периодов"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,"строки 1-10",null,"Строки носят технический характер, в них рассчитываются следующие параметры:"]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,null,null,null,"номер столбца:"]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,"номер периода модели:"]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,"номер факт-периода:"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,null,null,null,"номер план-периода:"]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,"число даты начала:"]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,"номер месяца даты начала:"]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,null,null,null,"год даты начала:"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,"число даты окончания:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:"]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,"год даты окончания:"]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,"столбцы G,S",null,"Производится контроль за корректностью работы выпадающих списков"]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,"строка 1",null,"Для технических нужд отображаются номера столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,"строка 2",null,"Для технических нужд отображаются названия столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,"строка 15",null,"Для технических нужд рассчитываются адреса блоков ячеек с выпадающими списками"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,"столбец Q",null,"Значения выпадающего списка зависят от значения ячейки Q16 листа \"Periods\" и столбца I"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,null,"справа от списков",null,"В 1-ом столбце справа от вып.списков производится нумерация актуальных значений вып.списков "]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,"справа от списков",null,"Во 2-ом столбце справа от вып.списков производится контроль за неповторяемостью значений"]
[{"$f":"ROW()","v":156}]
[{"$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}]

{"sheet":"Cntrl","index":1,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Cntrl",null,null,"Общий контроль финансовой модели"]
[]
[null,null,null,null,null,null,null,null,"лист",null,"ячейка с контролем",null,"контроль",null,"номер листа",null,"тип листа",null,null,null,null,"точность"]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16]
[17,null,null,null,null,null,0,"Общий контроль",null,null,null,null,0]
[18]
[19,null,null,null,null,null,0,"тип листа","START",null,"E14",null,0,null,1,"*","технический","^",0,null,"*",0]
[20,null,null,null,null,null,0,"тип листа","Cntrl",null,"E14",null,0,null,2,"*","технический","^",0,null,"*",0]
[21,null,null,null,null,null,0,"тип листа","Periods",null,"E14",null,0,null,3,"*","расчетный","^",0,null,"*",0]
[22,null,null,null,null,null,0,"тип листа","Lists",null,"E14",null,0,null,4,"*","технический","^",0,null,"*",0]
[23,null,null,null,null,null,0,"тип листа","Macro",null,"E14",null,0,null,5,"*","расчетный","^",0,null,"*",0]
[24,null,null,null,null,null,0,"тип листа","Items",null,"E14",null,0,null,6,"*","технический","^",0,null,"*",0]
[25,null,null,null,null,null,0,"тип листа","KPI",null,"E14",null,0,null,7,"*","технический","^",0,null,"*",0]
[26,null,null,null,null,null,0,"тип листа","Mrkting",null,"E14",null,0,null,8,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[27,null,null,null,null,null,0,"тип листа","CapEx",null,"E14",null,0,null,9,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[28,null,null,null,null,null,0,"тип листа","Sales",null,"E14",null,0,null,10,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[29,null,null,null,null,null,0,"тип листа","Prdction",null,"E14",null,0,null,11,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[30,null,null,null,null,null,0,"тип листа","HR",null,"E14",null,0,null,12,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[31,null,null,null,null,null,0,"тип листа","Exp",null,"E14",null,0,null,13,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[32,null,null,null,null,null,0,"тип листа","Credits",null,"E14",null,0,null,14,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[33,null,null,null,null,null,0,"тип листа","PL",null,"E14",null,0,null,15,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[34,null,null,null,null,null,0,"тип листа","CF",null,"E14",null,0,null,16,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[35,null,null,null,null,null,0,"тип листа","BS",null,"E14",null,0,null,17,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[36,null,null,null,null,null,0,"тип листа","MAIN",null,"E14",null,0,null,18,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[37,null,null,null,null,null,0,"тип листа","PLd",null,"E14",null,0,null,19,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[38,null,null,null,null,null,0,"тип листа","CFd",null,"E14",null,0,null,20,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[39,null,null,null,null,null,0,"тип листа","BSd",null,"E14",null,0,null,21,"*","расчетный","^",0,null,"*",1E-3]
[40,null,null,null,null,null,0,"тип листа","Sens",null,"E14",null,0,null,22,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[41,null,null,null,null,null,0,"тип листа","UnitEc",null,"E14",null,0,null,23,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[42,null,null,null,null,null,0,"тип листа","CFind",null,"E14",null,0,null,24,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[43,null,null,null,null,null,0,"тип листа","FinEcAn",null,"E14",null,0,null,25,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[44,null,null,null,null,null,0,"тип листа","InvAn",null,"E14",null,0,null,26,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[45,null,null,null,null,null,0,"тип листа","EBITDA",null,"E14",null,0,null,27,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[46,null,null,null,null,null,0,"тип листа","Rep",null,"E14",null,0,null,28,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[47,null,null,null,null,null,0,"тип листа","Repd",null,"E14",null,0,null,29,"*","расчетный","^",0,null,"*",1E-3]
[48,null,null,null,null,null,0,"тип листа","Calc",null,"E14",null,0,null,30,"*","расчетный","^",0,null,"*",1E-3]
[49,null,null,null,null,null,0,"тип листа","Fact",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[50,null,null,null,null,null,0,"тип листа","1S",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[51,null,null,null,null,null,0,"тип листа","Rules",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[52,null,null,null,null,null,0,"тип листа","Res1",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[53,null,null,null,null,null,0,"тип листа","Res2",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[54,null,null,null,null,null,0,"тип листа","Res3",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[55,null,null,null,null,null,0,"тип листа","Res4",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[56,null,null,null,null,null,0,"тип листа","Res5",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":159,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Periods",null,null,"Периоды и горизонты моделирования фактических и прогнозных данных",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"минимальный период расчетов",null,null,null,null,null,null,null,"*","месяц","^",0,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[17,null,null,null,null,null,0,"дата старта проекта",null,null,null,null,null,null,null,"*","2022-01-01",null,0,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[18,null,null,null,null,null,0,"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",132,null,0,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[19]
[20,null,null,null,null,null,0,"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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",""]
[21,null,null,null,null,null,0,"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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",""]
[22,null,null,null,null,null,0,"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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",""]
[23]
[24,null,null,null,null,null,0,"ответ \"да/нет\""]
[25,null,null,null,null,null,0,"ответ \"да/нет\"","учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",0]
[26,null,null,null,null,null,0,"ответ \"да/нет\"","фактический период выбрать по умолчанию?",null,null,null,null,null,null,"","да","^",0]
[27]
[28,null,null,null,null,null,0,"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[29,null,null,null,null,null,0,"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[30,null,null,null,null,null,0,"дата окончания фактического периода","по умолчанию - сегодняшний день",null,null,null,null,null,null,null,"2022-02-08"]
[31,null,null,null,null,null,0,"дата окончания фактического периода","задать вручную дату окончания периода",null,null,null,null,null,null,"","2020-10-31",null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[33,null,null,null,null,null,0,"период отчетности",null,null,null,null,null,null,null,"*","год текущий","^",0,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[34]
[35,null,null,null,null,null,0,"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[36,null,null,null,null,null,0,"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[37,null,null,null,null,null,0,"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[38]
[39]
[40]
[41]
[42,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[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]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":101,"rows_kept":415,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в офисе",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q18"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI16"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM18"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ147"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY19"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS18"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"квартал"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Формат торговых объектов - 1"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Доход от аренды",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2022-01-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания торговых точек (ТТ)"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$97","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Инженерные работы",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужен офис",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":""},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":""},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Доп.услуги-2",{"$f":"MAX(AN$15:AN16)+1","v":2},{"$f":"IF(OR(AM17=0,AM17=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM17)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2022-02-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$65","v":"Спрос на аренду площадей"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$131","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Сантехнические работы",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Продавцы-консультанты",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужен офис",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":3},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":""},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":""},0,"*","Доп.услуги-3",{"$f":"MAX(AN$15:AN17)+1","v":3},{"$f":"IF(OR(AM18=0,AM18=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM18)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2022-03-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$67","v":"Конверсия в потенциального арендатора"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Клининг, охрана, прочее",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,"в каждый период начисления",{"$f":"MAX(BT$15:BT17)+1","v":3},{"$f":"IF(OR(BS18=0,BS18=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS18)=1,0,1))","v":0},null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Производственные рабочие",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":""},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2022-04-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$76","v":"Валовый поток сдачи в аренду"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Генеральный директор",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":""},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2022-05-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Менеджер по кадрам, администратор офиса",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":""},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2022-06-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Главный бухгалтер",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":""},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2022-07-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2022-08-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Менеджер по закупкам",{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2022-09-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Инженер по строительству",{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2022-10-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Инженер по эксплуатации, главный энергетик",{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2022-11-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2022-12-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2023-01-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2023-02-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2023-03-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2023-04-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2023-05-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2023-06-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2023-07-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2023-08-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2023-09-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2023-10-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2023-11-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2023-12-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2024-01-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2024-02-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2024-03-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2024-04-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2024-05-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2024-06-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2024-07-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2024-08-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2024-09-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2024-10-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2024-11-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2024-12-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2025-01-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2025-02-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2025-03-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2025-04-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2025-05-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2025-06-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2025-07-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2025-08-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2025-09-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2025-10-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2025-11-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2025-12-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP63)+1","v":49},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP64)","v":"2026-01-01"},{"$f":"IF(OR(AQ64=\"\",AQ64=0),\"\",MAX(AR$15:AR63)+1)","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP64)+1","v":50},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP65)","v":"2026-02-01"},{"$f":"IF(OR(AQ65=\"\",AQ65=0),\"\",MAX(AR$15:AR64)+1)","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP65)+1","v":51},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP66)","v":"2026-03-01"},{"$f":"IF(OR(AQ66=\"\",AQ66=0),\"\",MAX(AR$15:AR65)+1)","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP66)+1","v":52},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP67)","v":"2026-04-01"},{"$f":"IF(OR(AQ67=\"\",AQ67=0),\"\",MAX(AR$15:AR66)+1)","v":52},0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP67)+1","v":53},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP68)","v":"2026-05-01"},{"$f":"IF(OR(AQ68=\"\",AQ68=0),\"\",MAX(AR$15:AR67)+1)","v":53},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2026-06-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP69)+1","v":55},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP70)","v":"2026-07-01"},{"$f":"IF(OR(AQ70=\"\",AQ70=0),\"\",MAX(AR$15:AR69)+1)","v":55},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP70)+1","v":56},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP71)","v":"2026-08-01"},{"$f":"IF(OR(AQ71=\"\",AQ71=0),\"\",MAX(AR$15:AR70)+1)","v":56},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP71)+1","v":57},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP72)","v":"2026-09-01"},{"$f":"IF(OR(AQ72=\"\",AQ72=0),\"\",MAX(AR$15:AR71)+1)","v":57},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP72)+1","v":58},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP73)","v":"2026-10-01"},{"$f":"IF(OR(AQ73=\"\",AQ73=0),\"\",MAX(AR$15:AR72)+1)","v":58},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2026-11-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP74)+1","v":60},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP75)","v":"2026-12-01"},{"$f":"IF(OR(AQ75=\"\",AQ75=0),\"\",MAX(AR$15:AR74)+1)","v":60},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP75)+1","v":61},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP76)","v":"2027-01-01"},{"$f":"IF(OR(AQ76=\"\",AQ76=0),\"\",MAX(AR$15:AR75)+1)","v":61},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP76)+1","v":62},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP77)","v":"2027-02-01"},{"$f":"IF(OR(AQ77=\"\",AQ77=0),\"\",MAX(AR$15:AR76)+1)","v":62},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP77)+1","v":63},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP78)","v":"2027-03-01"},{"$f":"IF(OR(AQ78=\"\",AQ78=0),\"\",MAX(AR$15:AR77)+1)","v":63},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP78)+1","v":64},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP79)","v":"2027-04-01"},{"$f":"IF(OR(AQ79=\"\",AQ79=0),\"\",MAX(AR$15:AR78)+1)","v":64},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP79)+1","v":65},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP80)","v":"2027-05-01"},{"$f":"IF(OR(AQ80=\"\",AQ80=0),\"\",MAX(AR$15:AR79)+1)","v":65},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"2027-06-01"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":66},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP81)+1","v":67},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP82)","v":"2027-07-01"},{"$f":"IF(OR(AQ82=\"\",AQ82=0),\"\",MAX(AR$15:AR81)+1)","v":67},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP82)+1","v":68},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP83)","v":"2027-08-01"},{"$f":"IF(OR(AQ83=\"\",AQ83=0),\"\",MAX(AR$15:AR82)+1)","v":68},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP83)+1","v":69},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP84)","v":"2027-09-01"},{"$f":"IF(OR(AQ84=\"\",AQ84=0),\"\",MAX(AR$15:AR83)+1)","v":69},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP84)+1","v":70},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP85)","v":"2027-10-01"},{"$f":"IF(OR(AQ85=\"\",AQ85=0),\"\",MAX(AR$15:AR84)+1)","v":70},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP85)+1","v":71},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP86)","v":"2027-11-01"},{"$f":"IF(OR(AQ86=\"\",AQ86=0),\"\",MAX(AR$15:AR85)+1)","v":71},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP86)+1","v":72},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP87)","v":"2027-12-01"},{"$f":"IF(OR(AQ87=\"\",AQ87=0),\"\",MAX(AR$15:AR86)+1)","v":72},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP87)+1","v":73},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP88)","v":"2028-01-01"},{"$f":"IF(OR(AQ88=\"\",AQ88=0),\"\",MAX(AR$15:AR87)+1)","v":73},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"2028-02-01"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":74},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP89)+1","v":75},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP90)","v":"2028-03-01"},{"$f":"IF(OR(AQ90=\"\",AQ90=0),\"\",MAX(AR$15:AR89)+1)","v":75},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP90)+1","v":76},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP91)","v":"2028-04-01"},{"$f":"IF(OR(AQ91=\"\",AQ91=0),\"\",MAX(AR$15:AR90)+1)","v":76},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"2028-05-01"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":77},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP92)+1","v":78},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP93)","v":"2028-06-01"},{"$f":"IF(OR(AQ93=\"\",AQ93=0),\"\",MAX(AR$15:AR92)+1)","v":78},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP93)+1","v":79},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP94)","v":"2028-07-01"},{"$f":"IF(OR(AQ94=\"\",AQ94=0),\"\",MAX(AR$15:AR93)+1)","v":79},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP94)+1","v":80},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP95)","v":"2028-08-01"},{"$f":"IF(OR(AQ95=\"\",AQ95=0),\"\",MAX(AR$15:AR94)+1)","v":80},{"$f":"IF(OR(AQ95=0,AQ95=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ95)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP95)+1","v":81},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP96)","v":"2028-09-01"},{"$f":"IF(OR(AQ96=\"\",AQ96=0),\"\",MAX(AR$15:AR95)+1)","v":81},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP96)+1","v":82},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP97)","v":"2028-10-01"},{"$f":"IF(OR(AQ97=\"\",AQ97=0),\"\",MAX(AR$15:AR96)+1)","v":82},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"2028-11-01"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":83},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP98)+1","v":84},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP99)","v":"2028-12-01"},{"$f":"IF(OR(AQ99=\"\",AQ99=0),\"\",MAX(AR$15:AR98)+1)","v":84},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP99)+1","v":85},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP100)","v":"2029-01-01"},{"$f":"IF(OR(AQ100=\"\",AQ100=0),\"\",MAX(AR$15:AR99)+1)","v":85},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP100)+1","v":86},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP101)","v":"2029-02-01"},{"$f":"IF(OR(AQ101=\"\",AQ101=0),\"\",MAX(AR$15:AR100)+1)","v":86},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP101)+1","v":87},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP102)","v":"2029-03-01"},{"$f":"IF(OR(AQ102=\"\",AQ102=0),\"\",MAX(AR$15:AR101)+1)","v":87},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP102)+1","v":88},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP103)","v":"2029-04-01"},{"$f":"IF(OR(AQ103=\"\",AQ103=0),\"\",MAX(AR$15:AR102)+1)","v":88},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"2029-05-01"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":89},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP104)+1","v":90},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP105)","v":"2029-06-01"},{"$f":"IF(OR(AQ105=\"\",AQ105=0),\"\",MAX(AR$15:AR104)+1)","v":90},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP105)+1","v":91},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP106)","v":"2029-07-01"},{"$f":"IF(OR(AQ106=\"\",AQ106=0),\"\",MAX(AR$15:AR105)+1)","v":91},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"2029-08-01"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":92},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP107)+1","v":93},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP108)","v":"2029-09-01"},{"$f":"IF(OR(AQ108=\"\",AQ108=0),\"\",MAX(AR$15:AR107)+1)","v":93},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP108)+1","v":94},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP109)","v":"2029-10-01"},{"$f":"IF(OR(AQ109=\"\",AQ109=0),\"\",MAX(AR$15:AR108)+1)","v":94},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP109)+1","v":95},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP110)","v":"2029-11-01"},{"$f":"IF(OR(AQ110=\"\",AQ110=0),\"\",MAX(AR$15:AR109)+1)","v":95},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP110)+1","v":96},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP111)","v":"2029-12-01"},{"$f":"IF(OR(AQ111=\"\",AQ111=0),\"\",MAX(AR$15:AR110)+1)","v":96},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP111)+1","v":97},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP112)","v":"2030-01-01"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":97},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"2030-02-01"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":98},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"2030-03-01"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":99},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"2030-04-01"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":100},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"2030-05-01"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":101},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"2030-06-01"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":102},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"2030-07-01"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":103},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"2030-08-01"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":104},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"2030-09-01"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":105},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"2030-10-01"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":106},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"2030-11-01"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":107},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"2030-12-01"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":108},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"2031-01-01"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":109},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"2031-02-01"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":110},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP125)+1","v":111},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP126)","v":"2031-03-01"},{"$f":"IF(OR(AQ126=\"\",AQ126=0),\"\",MAX(AR$15:AR125)+1)","v":111},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"2031-04-01"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":112},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"2031-05-01"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":113},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP128)+1","v":114},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP129)","v":"2031-06-01"},{"$f":"IF(OR(AQ129=\"\",AQ129=0),\"\",MAX(AR$15:AR128)+1)","v":114},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP129)+1","v":115},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP130)","v":"2031-07-01"},{"$f":"IF(OR(AQ130=\"\",AQ130=0),\"\",MAX(AR$15:AR129)+1)","v":115},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"2031-08-01"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":116},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"2031-09-01"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":117},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP132)+1","v":118},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP133)","v":"2031-10-01"},{"$f":"IF(OR(AQ133=\"\",AQ133=0),\"\",MAX(AR$15:AR132)+1)","v":118},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP133)+1","v":119},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP134)","v":"2031-11-01"},{"$f":"IF(OR(AQ134=\"\",AQ134=0),\"\",MAX(AR$15:AR133)+1)","v":119},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"2031-12-01"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":120},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP135)+1","v":121},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP136)","v":"2032-01-01"},{"$f":"IF(OR(AQ136=\"\",AQ136=0),\"\",MAX(AR$15:AR135)+1)","v":121},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP136)+1","v":122},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP137)","v":"2032-02-01"},{"$f":"IF(OR(AQ137=\"\",AQ137=0),\"\",MAX(AR$15:AR136)+1)","v":122},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP137)+1","v":123},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP138)","v":"2032-03-01"},{"$f":"IF(OR(AQ138=\"\",AQ138=0),\"\",MAX(AR$15:AR137)+1)","v":123},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP138)+1","v":124},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP139)","v":"2032-04-01"},{"$f":"IF(OR(AQ139=\"\",AQ139=0),\"\",MAX(AR$15:AR138)+1)","v":124},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"2032-05-01"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":125},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP140)+1","v":126},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP141)","v":"2032-06-01"},{"$f":"IF(OR(AQ141=\"\",AQ141=0),\"\",MAX(AR$15:AR140)+1)","v":126},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP141)+1","v":127},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP142)","v":"2032-07-01"},{"$f":"IF(OR(AQ142=\"\",AQ142=0),\"\",MAX(AR$15:AR141)+1)","v":127},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP142)+1","v":128},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP143)","v":"2032-08-01"},{"$f":"IF(OR(AQ143=\"\",AQ143=0),\"\",MAX(AR$15:AR142)+1)","v":128},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"2032-09-01"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":129},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP144)+1","v":130},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP145)","v":"2032-10-01"},{"$f":"IF(OR(AQ145=\"\",AQ145=0),\"\",MAX(AR$15:AR144)+1)","v":130},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP145)+1","v":131},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP146)","v":"2032-11-01"},{"$f":"IF(OR(AQ146=\"\",AQ146=0),\"\",MAX(AR$15:AR145)+1)","v":131},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP146)+1","v":132},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP147)","v":"2032-12-01"},{"$f":"IF(OR(AQ147=\"\",AQ147=0),\"\",MAX(AR$15:AR146)+1)","v":132},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP147)+1","v":133},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP148)","v":"00:00:00"},{"$f":"IF(OR(AQ148=\"\",AQ148=0),\"\",MAX(AR$15:AR147)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP148)+1","v":134},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP149)","v":"00:00:00"},{"$f":"IF(OR(AQ149=\"\",AQ149=0),\"\",MAX(AR$15:AR148)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP149)+1","v":135},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP150)","v":"00:00:00"},{"$f":"IF(OR(AQ150=\"\",AQ150=0),\"\",MAX(AR$15:AR149)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP150)+1","v":136},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP151)","v":"00:00:00"},{"$f":"IF(OR(AQ151=\"\",AQ151=0),\"\",MAX(AR$15:AR150)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP152)+1","v":138},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP153)","v":"00:00:00"},{"$f":"IF(OR(AQ153=\"\",AQ153=0),\"\",MAX(AR$15:AR152)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP153)+1","v":139},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP154)","v":"00:00:00"},{"$f":"IF(OR(AQ154=\"\",AQ154=0),\"\",MAX(AR$15:AR153)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP154)+1","v":140},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP155)","v":"00:00:00"},{"$f":"IF(OR(AQ155=\"\",AQ155=0),\"\",MAX(AR$15:AR154)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP155)+1","v":141},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP156)","v":"00:00:00"},{"$f":"IF(OR(AQ156=\"\",AQ156=0),\"\",MAX(AR$15:AR155)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP156)+1","v":142},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP157)","v":"00:00:00"},{"$f":"IF(OR(AQ157=\"\",AQ157=0),\"\",MAX(AR$15:AR156)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP157)+1","v":143},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP158)","v":"00:00:00"},{"$f":"IF(OR(AQ158=\"\",AQ158=0),\"\",MAX(AR$15:AR157)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP159)+1","v":145},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP160)","v":"00:00:00"},{"$f":"IF(OR(AQ160=\"\",AQ160=0),\"\",MAX(AR$15:AR159)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP160)+1","v":146},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP161)","v":"00:00:00"},{"$f":"IF(OR(AQ161=\"\",AQ161=0),\"\",MAX(AR$15:AR160)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP161)+1","v":147},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP162)","v":"00:00:00"},{"$f":"IF(OR(AQ162=\"\",AQ162=0),\"\",MAX(AR$15:AR161)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP163)+1","v":149},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP164)","v":"00:00:00"},{"$f":"IF(OR(AQ164=\"\",AQ164=0),\"\",MAX(AR$15:AR163)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP164)+1","v":150},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP165)","v":"00:00:00"},{"$f":"IF(OR(AQ165=\"\",AQ165=0),\"\",MAX(AR$15:AR164)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP165)+1","v":151},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP166)","v":"00:00:00"},{"$f":"IF(OR(AQ166=\"\",AQ166=0),\"\",MAX(AR$15:AR165)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP166)+1","v":152},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP167)","v":"00:00:00"},{"$f":"IF(OR(AQ167=\"\",AQ167=0),\"\",MAX(AR$15:AR166)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP168)+1","v":154},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP169)","v":"00:00:00"},{"$f":"IF(OR(AQ169=\"\",AQ169=0),\"\",MAX(AR$15:AR168)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP169)+1","v":155},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP170)","v":"00:00:00"},{"$f":"IF(OR(AQ170=\"\",AQ170=0),\"\",MAX(AR$15:AR169)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP170)+1","v":156},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP171)","v":"00:00:00"},{"$f":"IF(OR(AQ171=\"\",AQ171=0),\"\",MAX(AR$15:AR170)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP171)+1","v":157},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP172)","v":"00:00:00"},{"$f":"IF(OR(AQ172=\"\",AQ172=0),\"\",MAX(AR$15:AR171)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP172)+1","v":158},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP173)","v":"00:00:00"},{"$f":"IF(OR(AQ173=\"\",AQ173=0),\"\",MAX(AR$15:AR172)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP173)+1","v":159},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP174)","v":"00:00:00"},{"$f":"IF(OR(AQ174=\"\",AQ174=0),\"\",MAX(AR$15:AR173)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP175)+1","v":161},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP176)","v":"00:00:00"},{"$f":"IF(OR(AQ176=\"\",AQ176=0),\"\",MAX(AR$15:AR175)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP176)+1","v":162},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP177)","v":"00:00:00"},{"$f":"IF(OR(AQ177=\"\",AQ177=0),\"\",MAX(AR$15:AR176)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP177)+1","v":163},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP178)","v":"00:00:00"},{"$f":"IF(OR(AQ178=\"\",AQ178=0),\"\",MAX(AR$15:AR177)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP178)+1","v":164},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP179)","v":"00:00:00"},{"$f":"IF(OR(AQ179=\"\",AQ179=0),\"\",MAX(AR$15:AR178)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP179)+1","v":165},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP180)","v":"00:00:00"},{"$f":"IF(OR(AQ180=\"\",AQ180=0),\"\",MAX(AR$15:AR179)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP181)+1","v":167},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP182)","v":"00:00:00"},{"$f":"IF(OR(AQ182=\"\",AQ182=0),\"\",MAX(AR$15:AR181)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP182)+1","v":168},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP183)","v":"00:00:00"},{"$f":"IF(OR(AQ183=\"\",AQ183=0),\"\",MAX(AR$15:AR182)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP183)+1","v":169},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP184)","v":"00:00:00"},{"$f":"IF(OR(AQ184=\"\",AQ184=0),\"\",MAX(AR$15:AR183)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP185)+1","v":171},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP186)","v":"00:00:00"},{"$f":"IF(OR(AQ186=\"\",AQ186=0),\"\",MAX(AR$15:AR185)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP186)+1","v":172},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP187)","v":"00:00:00"},{"$f":"IF(OR(AQ187=\"\",AQ187=0),\"\",MAX(AR$15:AR186)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP187)+1","v":173},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP188)","v":"00:00:00"},{"$f":"IF(OR(AQ188=\"\",AQ188=0),\"\",MAX(AR$15:AR187)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP188)+1","v":174},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP189)","v":"00:00:00"},{"$f":"IF(OR(AQ189=\"\",AQ189=0),\"\",MAX(AR$15:AR188)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP189)+1","v":175},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP190)","v":"00:00:00"},{"$f":"IF(OR(AQ190=\"\",AQ190=0),\"\",MAX(AR$15:AR189)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP190)+1","v":176},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP191)","v":"00:00:00"},{"$f":"IF(OR(AQ191=\"\",AQ191=0),\"\",MAX(AR$15:AR190)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP192)+1","v":178},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP193)","v":"00:00:00"},{"$f":"IF(OR(AQ193=\"\",AQ193=0),\"\",MAX(AR$15:AR192)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP194)+1","v":180},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP195)","v":"00:00:00"},{"$f":"IF(OR(AQ195=\"\",AQ195=0),\"\",MAX(AR$15:AR194)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP195)+1","v":181},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP196)","v":"00:00:00"},{"$f":"IF(OR(AQ196=\"\",AQ196=0),\"\",MAX(AR$15:AR195)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP196)+1","v":182},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP197)","v":"00:00:00"},{"$f":"IF(OR(AQ197=\"\",AQ197=0),\"\",MAX(AR$15:AR196)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP197)+1","v":183},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP198)","v":"00:00:00"},{"$f":"IF(OR(AQ198=\"\",AQ198=0),\"\",MAX(AR$15:AR197)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP199)+1","v":185},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP200)","v":"00:00:00"},{"$f":"IF(OR(AQ200=\"\",AQ200=0),\"\",MAX(AR$15:AR199)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP200)+1","v":186},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP201)","v":"00:00:00"},{"$f":"IF(OR(AQ201=\"\",AQ201=0),\"\",MAX(AR$15:AR200)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP201)+1","v":187},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP202)","v":"00:00:00"},{"$f":"IF(OR(AQ202=\"\",AQ202=0),\"\",MAX(AR$15:AR201)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP202)+1","v":188},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP203)","v":"00:00:00"},{"$f":"IF(OR(AQ203=\"\",AQ203=0),\"\",MAX(AR$15:AR202)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP203)+1","v":189},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP204)","v":"00:00:00"},{"$f":"IF(OR(AQ204=\"\",AQ204=0),\"\",MAX(AR$15:AR203)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP205)+1","v":191},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP206)","v":"00:00:00"},{"$f":"IF(OR(AQ206=\"\",AQ206=0),\"\",MAX(AR$15:AR205)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP206)+1","v":192},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP207)","v":"00:00:00"},{"$f":"IF(OR(AQ207=\"\",AQ207=0),\"\",MAX(AR$15:AR206)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP207)+1","v":193},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP208)","v":"00:00:00"},{"$f":"IF(OR(AQ208=\"\",AQ208=0),\"\",MAX(AR$15:AR207)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP208)+1","v":194},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP209)","v":"00:00:00"},{"$f":"IF(OR(AQ209=\"\",AQ209=0),\"\",MAX(AR$15:AR208)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP209)+1","v":195},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP210)","v":"00:00:00"},{"$f":"IF(OR(AQ210=\"\",AQ210=0),\"\",MAX(AR$15:AR209)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP211)+1","v":197},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP212)","v":"00:00:00"},{"$f":"IF(OR(AQ212=\"\",AQ212=0),\"\",MAX(AR$15:AR211)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP212)+1","v":198},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP213)","v":"00:00:00"},{"$f":"IF(OR(AQ213=\"\",AQ213=0),\"\",MAX(AR$15:AR212)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP213)+1","v":199},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP214)","v":"00:00:00"},{"$f":"IF(OR(AQ214=\"\",AQ214=0),\"\",MAX(AR$15:AR213)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP214)+1","v":200},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP215)","v":"00:00:00"},{"$f":"IF(OR(AQ215=\"\",AQ215=0),\"\",MAX(AR$15:AR214)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP215)+1","v":201},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP216)","v":"00:00:00"},{"$f":"IF(OR(AQ216=\"\",AQ216=0),\"\",MAX(AR$15:AR215)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP216)+1","v":202},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP217)","v":"00:00:00"},{"$f":"IF(OR(AQ217=\"\",AQ217=0),\"\",MAX(AR$15:AR216)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP217)+1","v":203},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP218)","v":"00:00:00"},{"$f":"IF(OR(AQ218=\"\",AQ218=0),\"\",MAX(AR$15:AR217)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP218)+1","v":204},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP219)","v":"00:00:00"},{"$f":"IF(OR(AQ219=\"\",AQ219=0),\"\",MAX(AR$15:AR218)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP220)+1","v":206},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP221)","v":"00:00:00"},{"$f":"IF(OR(AQ221=\"\",AQ221=0),\"\",MAX(AR$15:AR220)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP221)+1","v":207},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP222)","v":"00:00:00"},{"$f":"IF(OR(AQ222=\"\",AQ222=0),\"\",MAX(AR$15:AR221)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP223)+1","v":209},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP224)","v":"00:00:00"},{"$f":"IF(OR(AQ224=\"\",AQ224=0),\"\",MAX(AR$15:AR223)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP224)+1","v":210},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP225)","v":"00:00:00"},{"$f":"IF(OR(AQ225=\"\",AQ225=0),\"\",MAX(AR$15:AR224)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP225)+1","v":211},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP226)","v":"00:00:00"},{"$f":"IF(OR(AQ226=\"\",AQ226=0),\"\",MAX(AR$15:AR225)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP226)+1","v":212},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP227)","v":"00:00:00"},{"$f":"IF(OR(AQ227=\"\",AQ227=0),\"\",MAX(AR$15:AR226)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP227)+1","v":213},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP228)","v":"00:00:00"},{"$f":"IF(OR(AQ228=\"\",AQ228=0),\"\",MAX(AR$15:AR227)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP229)+1","v":215},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP230)","v":"00:00:00"},{"$f":"IF(OR(AQ230=\"\",AQ230=0),\"\",MAX(AR$15:AR229)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP230)+1","v":216},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP231)","v":"00:00:00"},{"$f":"IF(OR(AQ231=\"\",AQ231=0),\"\",MAX(AR$15:AR230)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP231)+1","v":217},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP232)","v":"00:00:00"},{"$f":"IF(OR(AQ232=\"\",AQ232=0),\"\",MAX(AR$15:AR231)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP232)+1","v":218},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP233)","v":"00:00:00"},{"$f":"IF(OR(AQ233=\"\",AQ233=0),\"\",MAX(AR$15:AR232)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP234)+1","v":220},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP235)","v":"00:00:00"},{"$f":"IF(OR(AQ235=\"\",AQ235=0),\"\",MAX(AR$15:AR234)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP235)+1","v":221},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP236)","v":"00:00:00"},{"$f":"IF(OR(AQ236=\"\",AQ236=0),\"\",MAX(AR$15:AR235)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP236)+1","v":222},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP237)","v":"00:00:00"},{"$f":"IF(OR(AQ237=\"\",AQ237=0),\"\",MAX(AR$15:AR236)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP237)+1","v":223},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP238)","v":"00:00:00"},{"$f":"IF(OR(AQ238=\"\",AQ238=0),\"\",MAX(AR$15:AR237)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP238)+1","v":224},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP239)","v":"00:00:00"},{"$f":"IF(OR(AQ239=\"\",AQ239=0),\"\",MAX(AR$15:AR238)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP240)+1","v":226},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP241)","v":"00:00:00"},{"$f":"IF(OR(AQ241=\"\",AQ241=0),\"\",MAX(AR$15:AR240)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP241)+1","v":227},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP242)","v":"00:00:00"},{"$f":"IF(OR(AQ242=\"\",AQ242=0),\"\",MAX(AR$15:AR241)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP242)+1","v":228},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP243)","v":"00:00:00"},{"$f":"IF(OR(AQ243=\"\",AQ243=0),\"\",MAX(AR$15:AR242)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP243)+1","v":229},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP244)","v":"00:00:00"},{"$f":"IF(OR(AQ244=\"\",AQ244=0),\"\",MAX(AR$15:AR243)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP244)+1","v":230},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP245)","v":"00:00:00"},{"$f":"IF(OR(AQ245=\"\",AQ245=0),\"\",MAX(AR$15:AR244)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP246)+1","v":232},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP247)","v":"00:00:00"},{"$f":"IF(OR(AQ247=\"\",AQ247=0),\"\",MAX(AR$15:AR246)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP247)+1","v":233},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP248)","v":"00:00:00"},{"$f":"IF(OR(AQ248=\"\",AQ248=0),\"\",MAX(AR$15:AR247)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP248)+1","v":234},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP249)","v":"00:00:00"},{"$f":"IF(OR(AQ249=\"\",AQ249=0),\"\",MAX(AR$15:AR248)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP249)+1","v":235},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP250)","v":"00:00:00"},{"$f":"IF(OR(AQ250=\"\",AQ250=0),\"\",MAX(AR$15:AR249)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP251)+1","v":237},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP252)","v":"00:00:00"},{"$f":"IF(OR(AQ252=\"\",AQ252=0),\"\",MAX(AR$15:AR251)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP252)+1","v":238},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP253)","v":"00:00:00"},{"$f":"IF(OR(AQ253=\"\",AQ253=0),\"\",MAX(AR$15:AR252)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP253)+1","v":239},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP254)","v":"00:00:00"},{"$f":"IF(OR(AQ254=\"\",AQ254=0),\"\",MAX(AR$15:AR253)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP255)+1","v":241},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP256)","v":"00:00:00"},{"$f":"IF(OR(AQ256=\"\",AQ256=0),\"\",MAX(AR$15:AR255)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP256)+1","v":242},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP257)","v":"00:00:00"},{"$f":"IF(OR(AQ257=\"\",AQ257=0),\"\",MAX(AR$15:AR256)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP257)+1","v":243},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP258)","v":"00:00:00"},{"$f":"IF(OR(AQ258=\"\",AQ258=0),\"\",MAX(AR$15:AR257)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP258)+1","v":244},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP259)","v":"00:00:00"},{"$f":"IF(OR(AQ259=\"\",AQ259=0),\"\",MAX(AR$15:AR258)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP259)+1","v":245},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP260)","v":"00:00:00"},{"$f":"IF(OR(AQ260=\"\",AQ260=0),\"\",MAX(AR$15:AR259)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP260)+1","v":246},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP261)","v":"00:00:00"},{"$f":"IF(OR(AQ261=\"\",AQ261=0),\"\",MAX(AR$15:AR260)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP261)+1","v":247},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP262)","v":"00:00:00"},{"$f":"IF(OR(AQ262=\"\",AQ262=0),\"\",MAX(AR$15:AR261)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP264)+1","v":250},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP265)","v":"00:00:00"},{"$f":"IF(OR(AQ265=\"\",AQ265=0),\"\",MAX(AR$15:AR264)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP265)+1","v":251},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP266)","v":"00:00:00"},{"$f":"IF(OR(AQ266=\"\",AQ266=0),\"\",MAX(AR$15:AR265)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP266)+1","v":252},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP267)","v":"00:00:00"},{"$f":"IF(OR(AQ267=\"\",AQ267=0),\"\",MAX(AR$15:AR266)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP267)+1","v":253},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP268)","v":"00:00:00"},{"$f":"IF(OR(AQ268=\"\",AQ268=0),\"\",MAX(AR$15:AR267)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP268)+1","v":254},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP269)","v":"00:00:00"},{"$f":"IF(OR(AQ269=\"\",AQ269=0),\"\",MAX(AR$15:AR268)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP270)+1","v":256},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP271)","v":"00:00:00"},{"$f":"IF(OR(AQ271=\"\",AQ271=0),\"\",MAX(AR$15:AR270)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP271)+1","v":257},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP272)","v":"00:00:00"},{"$f":"IF(OR(AQ272=\"\",AQ272=0),\"\",MAX(AR$15:AR271)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP272)+1","v":258},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP273)","v":"00:00:00"},{"$f":"IF(OR(AQ273=\"\",AQ273=0),\"\",MAX(AR$15:AR272)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP273)+1","v":259},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP274)","v":"00:00:00"},{"$f":"IF(OR(AQ274=\"\",AQ274=0),\"\",MAX(AR$15:AR273)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP275)+1","v":261},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP276)","v":"00:00:00"},{"$f":"IF(OR(AQ276=\"\",AQ276=0),\"\",MAX(AR$15:AR275)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP276)+1","v":262},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP277)","v":"00:00:00"},{"$f":"IF(OR(AQ277=\"\",AQ277=0),\"\",MAX(AR$15:AR276)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP277)+1","v":263},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP278)","v":"00:00:00"},{"$f":"IF(OR(AQ278=\"\",AQ278=0),\"\",MAX(AR$15:AR277)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP278)+1","v":264},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP279)","v":"00:00:00"},{"$f":"IF(OR(AQ279=\"\",AQ279=0),\"\",MAX(AR$15:AR278)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP279)+1","v":265},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP280)","v":"00:00:00"},{"$f":"IF(OR(AQ280=\"\",AQ280=0),\"\",MAX(AR$15:AR279)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP280)+1","v":266},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP281)","v":"00:00:00"},{"$f":"IF(OR(AQ281=\"\",AQ281=0),\"\",MAX(AR$15:AR280)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP282)+1","v":268},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP283)","v":"00:00:00"},{"$f":"IF(OR(AQ283=\"\",AQ283=0),\"\",MAX(AR$15:AR282)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP283)+1","v":269},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP284)","v":"00:00:00"},{"$f":"IF(OR(AQ284=\"\",AQ284=0),\"\",MAX(AR$15:AR283)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP284)+1","v":270},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP285)","v":"00:00:00"},{"$f":"IF(OR(AQ285=\"\",AQ285=0),\"\",MAX(AR$15:AR284)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP285)+1","v":271},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP286)","v":"00:00:00"},{"$f":"IF(OR(AQ286=\"\",AQ286=0),\"\",MAX(AR$15:AR285)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP287)+1","v":273},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP288)","v":"00:00:00"},{"$f":"IF(OR(AQ288=\"\",AQ288=0),\"\",MAX(AR$15:AR287)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP288)+1","v":274},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP289)","v":"00:00:00"},{"$f":"IF(OR(AQ289=\"\",AQ289=0),\"\",MAX(AR$15:AR288)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP289)+1","v":275},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP290)","v":"00:00:00"},{"$f":"IF(OR(AQ290=\"\",AQ290=0),\"\",MAX(AR$15:AR289)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP290)+1","v":276},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP291)","v":"00:00:00"},{"$f":"IF(OR(AQ291=\"\",AQ291=0),\"\",MAX(AR$15:AR290)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP291)+1","v":277},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP292)","v":"00:00:00"},{"$f":"IF(OR(AQ292=\"\",AQ292=0),\"\",MAX(AR$15:AR291)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP292)+1","v":278},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP293)","v":"00:00:00"},{"$f":"IF(OR(AQ293=\"\",AQ293=0),\"\",MAX(AR$15:AR292)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP293)+1","v":279},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP294)","v":"00:00:00"},{"$f":"IF(OR(AQ294=\"\",AQ294=0),\"\",MAX(AR$15:AR293)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP294)+1","v":280},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP295)","v":"00:00:00"},{"$f":"IF(OR(AQ295=\"\",AQ295=0),\"\",MAX(AR$15:AR294)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP296)+1","v":282},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP297)","v":"00:00:00"},{"$f":"IF(OR(AQ297=\"\",AQ297=0),\"\",MAX(AR$15:AR296)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP297)+1","v":283},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP298)","v":"00:00:00"},{"$f":"IF(OR(AQ298=\"\",AQ298=0),\"\",MAX(AR$15:AR297)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP299)+1","v":285},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP300)","v":"00:00:00"},{"$f":"IF(OR(AQ300=\"\",AQ300=0),\"\",MAX(AR$15:AR299)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP300)+1","v":286},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP301)","v":"00:00:00"},{"$f":"IF(OR(AQ301=\"\",AQ301=0),\"\",MAX(AR$15:AR300)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP301)+1","v":287},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP302)","v":"00:00:00"},{"$f":"IF(OR(AQ302=\"\",AQ302=0),\"\",MAX(AR$15:AR301)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP302)+1","v":288},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP303)","v":"00:00:00"},{"$f":"IF(OR(AQ303=\"\",AQ303=0),\"\",MAX(AR$15:AR302)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP303)+1","v":289},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP304)","v":"00:00:00"},{"$f":"IF(OR(AQ304=\"\",AQ304=0),\"\",MAX(AR$15:AR303)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP304)+1","v":290},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP305)","v":"00:00:00"},{"$f":"IF(OR(AQ305=\"\",AQ305=0),\"\",MAX(AR$15:AR304)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP305)+1","v":291},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP306)","v":"00:00:00"},{"$f":"IF(OR(AQ306=\"\",AQ306=0),\"\",MAX(AR$15:AR305)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP307)+1","v":293},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP308)","v":"00:00:00"},{"$f":"IF(OR(AQ308=\"\",AQ308=0),\"\",MAX(AR$15:AR307)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP308)+1","v":294},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP309)","v":"00:00:00"},{"$f":"IF(OR(AQ309=\"\",AQ309=0),\"\",MAX(AR$15:AR308)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP309)+1","v":295},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP310)","v":"00:00:00"},{"$f":"IF(OR(AQ310=\"\",AQ310=0),\"\",MAX(AR$15:AR309)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP311)+1","v":297},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP312)","v":"00:00:00"},{"$f":"IF(OR(AQ312=\"\",AQ312=0),\"\",MAX(AR$15:AR311)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP312)+1","v":298},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP313)","v":"00:00:00"},{"$f":"IF(OR(AQ313=\"\",AQ313=0),\"\",MAX(AR$15:AR312)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP313)+1","v":299},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP314)","v":"00:00:00"},{"$f":"IF(OR(AQ314=\"\",AQ314=0),\"\",MAX(AR$15:AR313)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP314)+1","v":300},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP315)","v":"00:00:00"},{"$f":"IF(OR(AQ315=\"\",AQ315=0),\"\",MAX(AR$15:AR314)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP316)+1","v":302},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP317)","v":"00:00:00"},{"$f":"IF(OR(AQ317=\"\",AQ317=0),\"\",MAX(AR$15:AR316)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP317)+1","v":303},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP318)","v":"00:00:00"},{"$f":"IF(OR(AQ318=\"\",AQ318=0),\"\",MAX(AR$15:AR317)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP318)+1","v":304},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP319)","v":"00:00:00"},{"$f":"IF(OR(AQ319=\"\",AQ319=0),\"\",MAX(AR$15:AR318)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP319)+1","v":305},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP320)","v":"00:00:00"},{"$f":"IF(OR(AQ320=\"\",AQ320=0),\"\",MAX(AR$15:AR319)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP320)+1","v":306},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP321)","v":"00:00:00"},{"$f":"IF(OR(AQ321=\"\",AQ321=0),\"\",MAX(AR$15:AR320)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP322)+1","v":308},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP323)","v":"00:00:00"},{"$f":"IF(OR(AQ323=\"\",AQ323=0),\"\",MAX(AR$15:AR322)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP323)+1","v":309},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP324)","v":"00:00:00"},{"$f":"IF(OR(AQ324=\"\",AQ324=0),\"\",MAX(AR$15:AR323)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP325)+1","v":311},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP326)","v":"00:00:00"},{"$f":"IF(OR(AQ326=\"\",AQ326=0),\"\",MAX(AR$15:AR325)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP326)+1","v":312},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP327)","v":"00:00:00"},{"$f":"IF(OR(AQ327=\"\",AQ327=0),\"\",MAX(AR$15:AR326)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP327)+1","v":313},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP328)","v":"00:00:00"},{"$f":"IF(OR(AQ328=\"\",AQ328=0),\"\",MAX(AR$15:AR327)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP328)+1","v":314},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP329)","v":"00:00:00"},{"$f":"IF(OR(AQ329=\"\",AQ329=0),\"\",MAX(AR$15:AR328)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP329)+1","v":315},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP330)","v":"00:00:00"},{"$f":"IF(OR(AQ330=\"\",AQ330=0),\"\",MAX(AR$15:AR329)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP330)+1","v":316},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP331)","v":"00:00:00"},{"$f":"IF(OR(AQ331=\"\",AQ331=0),\"\",MAX(AR$15:AR330)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP331)+1","v":317},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP332)","v":"00:00:00"},{"$f":"IF(OR(AQ332=\"\",AQ332=0),\"\",MAX(AR$15:AR331)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP332)+1","v":318},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP333)","v":"00:00:00"},{"$f":"IF(OR(AQ333=\"\",AQ333=0),\"\",MAX(AR$15:AR332)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP334)+1","v":320},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP335)","v":"00:00:00"},{"$f":"IF(OR(AQ335=\"\",AQ335=0),\"\",MAX(AR$15:AR334)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP335)+1","v":321},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP336)","v":"00:00:00"},{"$f":"IF(OR(AQ336=\"\",AQ336=0),\"\",MAX(AR$15:AR335)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP336)+1","v":322},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP337)","v":"00:00:00"},{"$f":"IF(OR(AQ337=\"\",AQ337=0),\"\",MAX(AR$15:AR336)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP337)+1","v":323},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP338)","v":"00:00:00"},{"$f":"IF(OR(AQ338=\"\",AQ338=0),\"\",MAX(AR$15:AR337)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP338)+1","v":324},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP339)","v":"00:00:00"},{"$f":"IF(OR(AQ339=\"\",AQ339=0),\"\",MAX(AR$15:AR338)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP341)+1","v":327},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP342)","v":"00:00:00"},{"$f":"IF(OR(AQ342=\"\",AQ342=0),\"\",MAX(AR$15:AR341)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP342)+1","v":328},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP343)","v":"00:00:00"},{"$f":"IF(OR(AQ343=\"\",AQ343=0),\"\",MAX(AR$15:AR342)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP343)+1","v":329},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP344)","v":"00:00:00"},{"$f":"IF(OR(AQ344=\"\",AQ344=0),\"\",MAX(AR$15:AR343)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP344)+1","v":330},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP345)","v":"00:00:00"},{"$f":"IF(OR(AQ345=\"\",AQ345=0),\"\",MAX(AR$15:AR344)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP346)+1","v":332},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP347)","v":"00:00:00"},{"$f":"IF(OR(AQ347=\"\",AQ347=0),\"\",MAX(AR$15:AR346)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP347)+1","v":333},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP348)","v":"00:00:00"},{"$f":"IF(OR(AQ348=\"\",AQ348=0),\"\",MAX(AR$15:AR347)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP348)+1","v":334},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP349)","v":"00:00:00"},{"$f":"IF(OR(AQ349=\"\",AQ349=0),\"\",MAX(AR$15:AR348)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP349)+1","v":335},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP350)","v":"00:00:00"},{"$f":"IF(OR(AQ350=\"\",AQ350=0),\"\",MAX(AR$15:AR349)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP351)+1","v":337},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP352)","v":"00:00:00"},{"$f":"IF(OR(AQ352=\"\",AQ352=0),\"\",MAX(AR$15:AR351)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP352)+1","v":338},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP353)","v":"00:00:00"},{"$f":"IF(OR(AQ353=\"\",AQ353=0),\"\",MAX(AR$15:AR352)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP353)+1","v":339},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP354)","v":"00:00:00"},{"$f":"IF(OR(AQ354=\"\",AQ354=0),\"\",MAX(AR$15:AR353)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP354)+1","v":340},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP355)","v":"00:00:00"},{"$f":"IF(OR(AQ355=\"\",AQ355=0),\"\",MAX(AR$15:AR354)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP355)+1","v":341},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP356)","v":"00:00:00"},{"$f":"IF(OR(AQ356=\"\",AQ356=0),\"\",MAX(AR$15:AR355)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP356)+1","v":342},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP357)","v":"00:00:00"},{"$f":"IF(OR(AQ357=\"\",AQ357=0),\"\",MAX(AR$15:AR356)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP358)+1","v":344},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP359)","v":"00:00:00"},{"$f":"IF(OR(AQ359=\"\",AQ359=0),\"\",MAX(AR$15:AR358)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP359)+1","v":345},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP360)","v":"00:00:00"},{"$f":"IF(OR(AQ360=\"\",AQ360=0),\"\",MAX(AR$15:AR359)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP360)+1","v":346},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP361)","v":"00:00:00"},{"$f":"IF(OR(AQ361=\"\",AQ361=0),\"\",MAX(AR$15:AR360)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP361)+1","v":347},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP362)","v":"00:00:00"},{"$f":"IF(OR(AQ362=\"\",AQ362=0),\"\",MAX(AR$15:AR361)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP362)+1","v":348},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP363)","v":"00:00:00"},{"$f":"IF(OR(AQ363=\"\",AQ363=0),\"\",MAX(AR$15:AR362)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP363)+1","v":349},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP364)","v":"00:00:00"},{"$f":"IF(OR(AQ364=\"\",AQ364=0),\"\",MAX(AR$15:AR363)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP364)+1","v":350},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP365)","v":"00:00:00"},{"$f":"IF(OR(AQ365=\"\",AQ365=0),\"\",MAX(AR$15:AR364)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP366)+1","v":352},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP367)","v":"00:00:00"},{"$f":"IF(OR(AQ367=\"\",AQ367=0),\"\",MAX(AR$15:AR366)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP367)+1","v":353},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP368)","v":"00:00:00"},{"$f":"IF(OR(AQ368=\"\",AQ368=0),\"\",MAX(AR$15:AR367)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP368)+1","v":354},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP369)","v":"00:00:00"},{"$f":"IF(OR(AQ369=\"\",AQ369=0),\"\",MAX(AR$15:AR368)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP370)+1","v":356},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP371)","v":"00:00:00"},{"$f":"IF(OR(AQ371=\"\",AQ371=0),\"\",MAX(AR$15:AR370)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP371)+1","v":357},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP372)","v":"00:00:00"},{"$f":"IF(OR(AQ372=\"\",AQ372=0),\"\",MAX(AR$15:AR371)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP372)+1","v":358},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP373)","v":"00:00:00"},{"$f":"IF(OR(AQ373=\"\",AQ373=0),\"\",MAX(AR$15:AR372)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP373)+1","v":359},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP374)","v":"00:00:00"},{"$f":"IF(OR(AQ374=\"\",AQ374=0),\"\",MAX(AR$15:AR373)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP374)+1","v":360},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP375)","v":"00:00:00"},{"$f":"IF(OR(AQ375=\"\",AQ375=0),\"\",MAX(AR$15:AR374)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP375)+1","v":361},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP376)","v":"00:00:00"},{"$f":"IF(OR(AQ376=\"\",AQ376=0),\"\",MAX(AR$15:AR375)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP377)+1","v":363},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP378)","v":"00:00:00"},{"$f":"IF(OR(AQ378=\"\",AQ378=0),\"\",MAX(AR$15:AR377)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP378)+1","v":364},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP379)","v":"00:00:00"},{"$f":"IF(OR(AQ379=\"\",AQ379=0),\"\",MAX(AR$15:AR378)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP379)+1","v":365},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP380)","v":"00:00:00"},{"$f":"IF(OR(AQ380=\"\",AQ380=0),\"\",MAX(AR$15:AR379)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP380)+1","v":366},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP381)","v":"00:00:00"},{"$f":"IF(OR(AQ381=\"\",AQ381=0),\"\",MAX(AR$15:AR380)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP382)+1","v":368},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP383)","v":"00:00:00"},{"$f":"IF(OR(AQ383=\"\",AQ383=0),\"\",MAX(AR$15:AR382)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP383)+1","v":369},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP384)","v":"00:00:00"},{"$f":"IF(OR(AQ384=\"\",AQ384=0),\"\",MAX(AR$15:AR383)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP384)+1","v":370},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP385)","v":"00:00:00"},{"$f":"IF(OR(AQ385=\"\",AQ385=0),\"\",MAX(AR$15:AR384)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP386)+1","v":372},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP387)","v":"00:00:00"},{"$f":"IF(OR(AQ387=\"\",AQ387=0),\"\",MAX(AR$15:AR386)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP387)+1","v":373},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP388)","v":"00:00:00"},{"$f":"IF(OR(AQ388=\"\",AQ388=0),\"\",MAX(AR$15:AR387)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP388)+1","v":374},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP389)","v":"00:00:00"},{"$f":"IF(OR(AQ389=\"\",AQ389=0),\"\",MAX(AR$15:AR388)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP389)+1","v":375},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP390)","v":"00:00:00"},{"$f":"IF(OR(AQ390=\"\",AQ390=0),\"\",MAX(AR$15:AR389)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP390)+1","v":376},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP391)","v":"00:00:00"},{"$f":"IF(OR(AQ391=\"\",AQ391=0),\"\",MAX(AR$15:AR390)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP391)+1","v":377},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP392)","v":"00:00:00"},{"$f":"IF(OR(AQ392=\"\",AQ392=0),\"\",MAX(AR$15:AR391)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP393)+1","v":379},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP394)","v":"00:00:00"},{"$f":"IF(OR(AQ394=\"\",AQ394=0),\"\",MAX(AR$15:AR393)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP395)+1","v":381},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP396)","v":"00:00:00"},{"$f":"IF(OR(AQ396=\"\",AQ396=0),\"\",MAX(AR$15:AR395)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP396)+1","v":382},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP397)","v":"00:00:00"},{"$f":"IF(OR(AQ397=\"\",AQ397=0),\"\",MAX(AR$15:AR396)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP397)+1","v":383},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP398)","v":"00:00:00"},{"$f":"IF(OR(AQ398=\"\",AQ398=0),\"\",MAX(AR$15:AR397)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP398)+1","v":384},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP399)","v":"00:00:00"},{"$f":"IF(OR(AQ399=\"\",AQ399=0),\"\",MAX(AR$15:AR398)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP399)+1","v":385},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP400)","v":"00:00:00"},{"$f":"IF(OR(AQ400=\"\",AQ400=0),\"\",MAX(AR$15:AR399)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":91,"n_cols":159,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Macro",null,null,"Макропоказатели внешней среды",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры рабочего дня сотрудника"]
[17,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,0]
[18,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,0]
[19,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,20,null,0]
[20,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,160,null,0]
[21]
[22,null,null,null,null,null,0,"Система налогообложения",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР",""]
[23,null,null,null,null,null,0,"Система налогообложения","Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*","ТОСЭР","^",0]
[24,null,null,null,null,null,0,"Система налогообложения","Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[25,null,null,null,null,null,0,"Система налогообложения","г",2022,null,null,"вып.список",null,null,"*",null,"^",0]
[26,null,null,null,null,null,0,"Система налогообложения","г",2023,null,null,"вып.список",null,null,"*",null,"^",0]
[27,null,null,null,null,null,0,"Система налогообложения","г",2024,null,null,"вып.список",null,null,"*",null,"^",0]
[28,null,null,null,null,null,0,"Система налогообложения","г",2025,null,null,"вып.список",null,null,"*",null,"^",0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30]
[31,null,null,null,null,null,0,"Ставки налога на прибыль"]
[32,null,null,null,null,null,0,"Ставки налога на прибыль","ОСНО",null,null,null,"%",null,null,"*",0.2,null,0]
[33,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(6%)",null,null,null,"%",null,null,"*",0.06,null,0]
[34,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(6%)","ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,0]
[35,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(15%)",null,null,null,"%",null,null,"*",0.15,null,0]
[36,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(15%)","минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,0]
[37,null,null,null,null,null,0,"Ставки налога на прибыль","ТОСЭР",null,null,null,"%"]
[38,null,null,null,null,null,0,"Ставки налога на прибыль","г",5,null,null,"%",null,null,"*",0.13500000000000001,null,0]
[39,null,null,null,null,null,0,"Ставки налога на прибыль","г",17,null,null,"%",null,null,"*",0.13500000000000001,null,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,0,"Ставки НДС"]
[43,null,null,null,null,null,0,"Ставки НДС","ОСНО",null,null,null,"%",null,null,"*",0.2,null,0]
[44,null,null,null,null,null,0,"Ставки НДС","УСН(6%)",null,null,null,"%",null,null,"*",0,null,0]
[45,null,null,null,null,null,0,"Ставки НДС","УСН(15%)",null,null,null,"%",null,null,"*",0,null,0]
[46,null,null,null,null,null,0,"Ставки НДС","ТОСЭР",null,null,null,"%"]
[47,null,null,null,null,null,0,"Ставки НДС","г",5,null,null,"%",null,null,"*",0.2,null,0]
[48,null,null,null,null,null,0,"Ставки НДС","г",10,null,null,"%",null,null,"*",0.2,null,0]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,0,"Ставки соцсборов"]
[52,null,null,null,null,null,0,"Ставки соцсборов","ОСНО",null,null,null,"%",null,null,"*",0.3,null,0]
[53,null,null,null,null,null,0,"Ставки соцсборов","УСН(6%)",null,null,null,"%",null,null,"*",0.3,null,0]
[54,null,null,null,null,null,0,"Ставки соцсборов","УСН(15%)",null,null,null,"%",null,null,"*",0.3,null,0]
[55,null,null,null,null,null,0,"Ставки соцсборов","ТОСЭР",null,null,null,"%"]
[56,null,null,null,null,null,0,"Ставки соцсборов","г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,0]
[57,null,null,null,null,null,0,"Ставки соцсборов","г",11,null,null,"%",null,null,"*",7.5999999999999998E-2,null,0]
[58,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[59]
[60,null,null,null,null,null,0,"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[61,null,null,null,null,null,0,"Ставки земельного налога","ОСНО",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[62,null,null,null,null,null,0,"Ставки земельного налога","УСН(6%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[63,null,null,null,null,null,0,"Ставки земельного налога","УСН(15%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[64,null,null,null,null,null,0,"Ставки земельного налога","ТОСЭР",null,null,null,"%"]
[65,null,null,null,null,null,0,"Ставки земельного налога","г",3,null,null,"%",null,null,"*",0,null,0]
[66,null,null,null,null,null,0,"Ставки земельного налога","г",20,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68]
[69,null,null,null,null,null,0,"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[70,null,null,null,null,null,0,"Ставки налога на имущество","ОСНО",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[71,null,null,null,null,null,0,"Ставки налога на имущество","УСН(6%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[72,null,null,null,null,null,0,"Ставки налога на имущество","УСН(15%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[73,null,null,null,null,null,0,"Ставки налога на имущество","ТОСЭР",null,null,null,"%"]
[74,null,null,null,null,null,0,"Ставки налога на имущество","г",3,null,null,"%",null,null,"*",0,null,0]
[75,null,null,null,null,null,0,"Ставки налога на имущество","г",20,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[76,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[77]
[78,null,null,null,null,null,0,"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4999999999999997E-3]
[79,null,null,null,null,null,0,"Ставки транспортного налога","ОСНО",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[80,null,null,null,null,null,0,"Ставки транспортного налога","УСН(6%)",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[81,null,null,null,null,null,0,"Ставки транспортного налога","УСН(15%)",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[82,null,null,null,null,null,0,"Ставки транспортного налога","ТОСЭР",null,null,null,"%"]
[83,null,null,null,null,null,0,"Ставки транспортного налога","г",5,null,null,"%",null,null,"*",0,null,0]
[84,null,null,null,null,null,0,"Ставки транспортного налога","г",20,null,null,"%",null,null,"*",0,null,0]
[85,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[86]
[87,null,null,null,null,null,0,"НДС к возмещению по капзатратам"]
[88,null,null,null,null,null,0,"НДС к возмещению по капзатратам","кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,0]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капитальные затраты маркетинга",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капзатраты разовые амортизируемые",null,null,null,"Капзатраты переменные амортизируемые",null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU25"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Items!AY16:AY25"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Подготовка рекламных материалов",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Представительские расходы",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ продавцов-консультантов",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Содержание и эксплуатация зданий",{"$f":"MAX(AM$15:AM15)+1","v":1},"кв.м.",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ производственных рабочих",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","Приобретение юридического лица участника СЭЗ",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*","Приобретение участков",{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Аутсорсинг бухгалтерии",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Аренда офиса",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,"*","Съемка видео-роликов",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},"*","Командировочные расходы",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Консультационные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","Коммунальные расходы",{"$f":"MAX(AM$15:AM16)+1","v":2},"кв.м.",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*","Мебель",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*","Проектирование, ИРД, ТУ",{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,"*","Аутсорсинг внешних исполнителей",{"$f":"MAX(J$15:J17)+1","v":3},{"$f":"IF(OR(I18=0,I18=\"\"),0,IF(COUNTIF(I$15:I$100000,I18)=1,0,1))","v":0},"*","Расходы на поддержание конверсии",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AM$15:AM17)+1","v":3},"кв.м.",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","Базы данных ",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*","Строительство",{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на ПО и т.п.",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV19","v":"Разовые капзатраты - 4"},{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},"*","Наружные сети и благоустройство",{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},"*","Банковские расходы",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 5",{"$f":"MAX(AV$15:AV19)+1","v":5},0,"*","Отделочные работы",{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на АХО",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 6",{"$f":"MAX(AV$15:AV20)+1","v":6},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ21","v":"Переменные капзатраты - 6"},{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*","Базы данных",{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV22","v":"Разовые капзатраты - 7"},{"$f":"MAX(AV$15:AV21)+1","v":7},0,"*","Переменные капзатраты - 7",{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","Транспортные расходы",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV23","v":"Разовые капзатраты - 8"},{"$f":"MAX(AV$15:AV22)+1","v":8},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ23","v":"Переменные капзатраты - 8"},{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV24","v":"Разовые капзатраты - 9"},{"$f":"MAX(AV$15:AV23)+1","v":9},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ24","v":"Переменные капзатраты - 9"},{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV25","v":"Разовые капзатраты - 10"},{"$f":"MAX(AV$15:AV24)+1","v":10},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ25","v":"Переменные капзатраты - 10"},{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$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}]

{"sheet":"KPI","index":6,"n_rows":92,"n_cols":17,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I31\")","v":"KPI"},null,null,{"$f":"INDIRECT(\"START!K31\")","v":"Справочники ключевых показателей эффективности"}]
[]
[null,null,null,null,null,null,null,null,"Список показателей эффективности",null,null,null,null,null,null,null,"Формулы расчета показателей"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$ML14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"KPI!I16:I92"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"Срок окупаемости по чистой прибыли",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"Точка безубыточности по чистой прибыли",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"Срок окупаемости по финпотоку (PBP)",{"$f":"MAX(J$15:J17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"Точка безубыточности по финпотоку",{"$f":"MAX(J$15:J18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"IRR проекта",{"$f":"MAX(J$15:J19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"NPV(Учредителя)",{"$f":"MAX(J$15:J20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"IRR для кредиторов",{"$f":"MAX(J$15:J21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,"NPV(Кредиторов)",{"$f":"MAX(J$15:J22)+1","v":8},{"$f":"IF(OR(I23=0,I23=\"\"),0,IF(COUNTIF(I$15:I$100000,I23)=1,0,1))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,"Рентабельность",{"$f":"MAX(J$15:J23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"WACC",{"$f":"MAX(J$15:J24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"NPV(WACC)",{"$f":"MAX(J$15:J25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"ROI",{"$f":"MAX(J$15:J26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Дисконтированный срок окупаемости (DPBP)",{"$f":"MAX(J$15:J27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Коэффициент текущей ликвидности (L1)",{"$f":"MAX(J$15:J28)+1","v":14},0,null,null,null,null,null,"Отношение оборотных активов к краткосрочным обязательствам"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Коэффициент промежуточного покрытия (L2)",{"$f":"MAX(J$15:J29)+1","v":15},0,null,null,null,null,null,"Отношение суммы активов А1 и А2 к краткосрочным обязательствам"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"Коэффициент абсолютной ликвидности (L3)",{"$f":"MAX(J$15:J30)+1","v":16},{"$f":"IF(OR(I31=0,I31=\"\"),0,IF(COUNTIF(I$15:I$100000,I31)=1,0,1))","v":0},null,null,null,null,null,"Отношение суммы активов А1 к краткосрочным обязательствам"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Коэффициент общей платежеспособности (L4)",{"$f":"MAX(J$15:J31)+1","v":17},0,null,null,null,null,null,"Отношение всех активов ко всем обязательствам"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"Коэфф. платежеспособности по тек. обяз. (L5)",{"$f":"MAX(J$15:J32)+1","v":18},0,null,null,null,null,null,"Отношение среднемесячной выручки к краткосрочным обязательствам"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Оценка стоимости бизнеса/компании",{"$f":"MAX(J$15:J34)+1","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"Терминальная стоимость (TV)",{"$f":"MAX(J$15:J38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"NPV(TV)",{"$f":"MAX(J$15:J39)+1","v":25},{"$f":"IF(OR(I40=0,I40=\"\"),0,IF(COUNTIF(I$15:I$100000,I40)=1,0,1))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"CFADS",{"$f":"MAX(J$15:J40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"Выплаты долга [Debt (Principals+Interests)]",{"$f":"MAX(J$15:J41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"Выплаты тела кредитов (Principals)",{"$f":"MAX(J$15:J42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"Выплаты %% (Interests)",{"$f":"MAX(J$15:J43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"Коэф. покрытия выплат долга (DSCR)",{"$f":"MAX(J$15:J44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Коэф. покрытия процентов (ICR)",{"$f":"MAX(J$15:J45)+1","v":31},{"$f":"IF(OR(I46=0,I46=\"\"),0,IF(COUNTIF(I$15:I$100000,I46)=1,0,1))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"CF(EBIT)",{"$f":"MAX(J$15:J46)+1","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"Наиболее ликвидные активы (А1)",{"$f":"MAX(J$15:J47)+1","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"Денежные средства",{"$f":"MAX(J$15:J48)+1","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"Финансовые вложения",{"$f":"MAX(J$15:J49)+1","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"Быстро реализуемые активы (А2)",{"$f":"MAX(J$15:J50)+1","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Незавершенное производство",{"$f":"MAX(J$15:J51)+1","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Дебиторская задолженность",{"$f":"MAX(J$15:J52)+1","v":38},{"$f":"IF(OR(I53=0,I53=\"\"),0,IF(COUNTIF(I$15:I$100000,I53)=1,0,1))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Авансы выданные",{"$f":"MAX(J$15:J53)+1","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Медленно реализуемые активы (А3)",{"$f":"MAX(J$15:J54)+1","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"Запасы",{"$f":"MAX(J$15:J55)+1","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Трудно реализуемые активы (А4)",{"$f":"MAX(J$15:J56)+1","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Внеоборотные активы",{"$f":"MAX(J$15:J57)+1","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Наиболее срочные обязательства (П1)",{"$f":"MAX(J$15:J58)+1","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Овердрафт",{"$f":"MAX(J$15:J59)+1","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Кредиторская задолженность",{"$f":"MAX(J$15:J60)+1","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Краткосрочные обязательства (П2)",{"$f":"MAX(J$15:J61)+1","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,"Прочие краткосрочные обязательства",{"$f":"MAX(J$15:J62)+1","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,"Долгосрочные обязательства (П3)",{"$f":"MAX(J$15:J63)+1","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,"Долгосрочные кредиты",{"$f":"MAX(J$15:J64)+1","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,"Постоянные пассивы (П4)",{"$f":"MAX(J$15:J65)+1","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,"Собственный капитал",{"$f":"MAX(J$15:J66)+1","v":52},{"$f":"IF(OR(I67=0,I67=\"\"),0,IF(COUNTIF(I$15:I$100000,I67)=1,0,1))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,"Собственные оборотные средства (СОС)",{"$f":"MAX(J$15:J67)+1","v":53},0,null,null,null,null,null,"Разность собственного капитала и внеоборотных активов"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,"Коэффициент финансовой устойчивости (S1)",{"$f":"MAX(J$15:J68)+1","v":54},0,null,null,null,null,null,"Отношение суммы собственного капитала и долгосрочных обязательств к активам"]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,"Коэффициент автономии (независимости) (S2)",{"$f":"MAX(J$15:J69)+1","v":55},0,null,null,null,null,null,"Отношение собственного капитала к активам"]
[null,null,null,null,null,null,null,null,"Коэфф. обеспеч-ти собств. об. средствами (S3)",{"$f":"MAX(J$15:J70)+1","v":56},0,null,null,null,null,null,"Отношение объема СОС к оборотным активам"]
[null,null,null,null,null,null,null,null,"Коэффициент финансового рычага (S4)",{"$f":"MAX(J$15:J71)+1","v":57},0,null,null,null,null,null,"Отношение собственного капитала к заемному капиталу"]
[null,null,null,null,null,null,null,null,"Рентабельность продаж (Return On Sales) (R1)",{"$f":"MAX(J$15:J72)+1","v":58},0,null,null,null,null,null,"Отношение валовой прибыли к выручке"]
[null,null,null,null,null,null,null,null,"Рентабельность активов (Return On Assets) (R2)",{"$f":"MAX(J$15:J73)+1","v":59},0,null,null,null,null,null,"Отношение среднемесячной чистой прибыли за период к уровню активов на конец периода"]
[null,null,null,null,null,null,null,null,"Рентаб-сть собств. капитала (Return On Equity) (R3)",{"$f":"MAX(J$15:J74)+1","v":60},0,null,null,null,null,null,"Отношение среднемесячной чистой прибыли за период к уровню собственного капитала на конец периода"]
[null,null,null,null,null,null,null,null,"Рент. инвестиций (Return On Invested Capital) (R4)",{"$f":"MAX(J$15:J75)+1","v":61},0,null,null,null,null,null,"Отношение среднемес. EBITDA за период к уровню инвестиций (собств.+долгосроч.) на конец периода"]
[null,null,null,null,null,null,null,null,"Рент. об. капитала (Return On Working Capital) (R5)",{"$f":"MAX(J$15:J76)+1","v":62},0,null,null,null,null,null,"Отношение среднемес. марж. прибыли за период к уровню оборотного капитала на конец периода"]
[null,null,null,null,null,null,null,null,"Оборачиваемость запасов и незавершенки",{"$f":"MAX(J$15:J77)+1","v":63},0]
[null,null,null,null,null,null,null,null,"Период оборач-сти запасов и незавершенки (P1)",{"$f":"MAX(J$15:J78)+1","v":64},{"$f":"IF(OR(I79=0,I79=\"\"),0,IF(COUNTIF(I$15:I$100000,I79)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Оборачиваемость дебиторской задолженности",{"$f":"MAX(J$15:J79)+1","v":65},0]
[null,null,null,null,null,null,null,null,"Период оборач-ти дебит. задолженности (P2)",{"$f":"MAX(J$15:J80)+1","v":66},0]
[null,null,null,null,null,null,null,null,"Оборачиваемость кредиторской задолженности",{"$f":"MAX(J$15:J81)+1","v":67},0]
[null,null,null,null,null,null,null,null,"Период оборач-ти кредит. задолженности (P3)",{"$f":"MAX(J$15:J82)+1","v":68},0]
[null,null,null,null,null,null,null,null,"Финансовый цикл (P4)",{"$f":"MAX(J$15:J83)+1","v":69},{"$f":"IF(OR(I84=0,I84=\"\"),0,IF(COUNTIF(I$15:I$100000,I84)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА АКТИВОВ [T(A)]",{"$f":"MAX(J$15:J84)+1","v":70},0]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]",{"$f":"MAX(J$15:J85)+1","v":71},0]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]",{"$f":"MAX(J$15:J86)+1","v":72},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J87)+1","v":73},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J88)+1","v":74},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J89)+1","v":75},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J90)+1","v":76},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J91)+1","v":77},0]

{"sheet":"Mrkting","index":7,"n_rows":589,"n_cols":159,"rows_kept":589,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Mrkting",null,null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков",null,null,1,"Формат торговых объектов - 1"]
[17,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков","Сеть торговых точек (ТТ) - Поток арендаторов",null,null,"начало 1 маркетингового блока"]
[18]
[19,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)",null,null,null,1,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,12,null,null,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2022-03-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,0,1,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,3,null,0,0]
[22,null,null,null,null,null,0,"дата старта","Конечная дата активности по запуску создания",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[23,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,132,null,0,0]
[24,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания вручную",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,12,"*",null,null,null,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[25,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии"]
[26,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",1,null,0]
[27,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения частоты создания",null,null,"кол-во периодов",null,null,"*",1,null,0]
[28,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Кол-во запусков создания в 1-ый период",null,null,"кол-во ТТ",null,null,"*",1,null,0]
[29,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во ТТ",null,null,"*",1,null,0]
[30,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Максимальное кол-во новых запусков за период",null,null,"кол-во ТТ",null,null,"*",5,null,0]
[31]
[32,null,null,null,null,null,0,"Расчет максим. целевой площади за период",null,null,null,null,"трафик/период",null,null,null,600,null,null,0]
[33,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-1",null,null,null,"ед.изм.",null,null,"*",1,null,0]
[34,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-2",null,null,null,"%",null,null,"*",1,null,0]
[35,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-3",null,null,null,"%",null,null,"*",1,null,0]
[36,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-4",null,null,null,"%",null,null,"*",1,null,0]
[37,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Сдаваемая в аренду площадь 1 ТТ",null,null,null,"кв.м.",null,null,"M",600,null,0]
[38]
[39,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость",null,null,null,null,"кв.м./ТТ",null,null,null,"процесс",null,null,null,null,null,null,74400,null,null,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0]
[40,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Стартовый период с запуска создания",null,null,null,"номер периода",null,null,"*",9,null,0]
[41,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Финишный период с запуска создания",null,null,null,"номер периода",null,null,"*",null,null,0]
[42,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Вручную для каждого периода расчетов",null,null,null,"кв.м./ТТ",null,null,null,null,null,null,null,null,null,null,0,"*"]
[43,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[44,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Значение в стартовый период",null,null,null,"кв.м./ТТ",null,null,"M",600,null,0]
[45,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Коэффициент прироста",null,null,null,"кв.м./ТТ",null,null,"M",0,null,0]
[46,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",1,null,0]
[47,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Обратное распределение трафика",null,null,null,"кв.м./ТТ",null,null,null,null,null,null,null,null,null,null,74400,null,null,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999922,null,null,0,0,0,0,0,0,0,0,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,0]
[49]
[50,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик за период"]
[51,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года"]
[52,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",1,null,null,"%",null,null,"*",1,null,0]
[53,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",1,null,0]
[54,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",3,null,null,"%",null,null,"*",1,null,0]
[55,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",4,null,null,"%",null,null,"*",1,null,0]
[56,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",5,null,null,"%",null,null,"*",1,null,0]
[57,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",6,null,null,"%",null,null,"*",1,null,0]
[58,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",7,null,null,"%",null,null,"*",1,null,0]
[59,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",8,null,null,"%",null,null,"*",1,null,0]
[60,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",9,null,null,"%",null,null,"*",1,null,0]
[61,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",10,null,null,"%",null,null,"*",1,null,0]
[62,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",11,null,null,"%",null,null,"*",1,null,0]
[63,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",12,null,null,"%",null,null,"*",1,null,0]
[64]
[65,null,null,null,null,null,0,"Спрос на аренду площадей",null,null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[66]
[67,null,null,null,null,null,0,"Конверсия в потенциального арендатора",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[68,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",1,null,0]
[69,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0,"*"]
[70,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[71,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Значение в стартовый период",null,null,null,"%",null,null,"*",0.8,null,0]
[72,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[73,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[74,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Максимальное значение",null,null,null,"%",null,null,"*",0.95,null,0]
[75]
[76,null,null,null,null,null,0,"Валовый поток сдачи в аренду",null,null,null,1,"кв.м.",null,null,null,null,null,null,0,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[77,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доход от аренды",null,null,1,"кв.м.",null,null,null,null,null,null,0,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[78,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доп.услуги-2",null,null,1,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доп.услуги-3",null,null,1,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[81]
[82,null,null,null,null,null,0,"Долевое распределние потока по продукции",null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,null,null,null,0,"продукция","Расчет формулой разности: 100%-сумму()",null,null,null,"%",null,null,"*","Доход от аренды","^",0,0,null,null,null,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[84,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Доп.услуги-2","^",0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Доп.услуги-3","^",0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[87]
[88,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.",null,null,null,null,"руб./посетитель",null,null,null,null,null,null,null,null,null,null,1307.1535715445825,null,null,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,0]
[89,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.","Доход от аренды",null,null,null,"руб./шт",null,null,"M",1012.1,null,0,null,null,null,null,1307.1535715445825,null,null,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1012.1,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1062.7050000000002,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1115.84025,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1171.6322625000003,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1230.2138756250001,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1291.7245694062501,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1356.3107978765624,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1424.1263377703908,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1495.3326546589103,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1570.0992873918558,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,1648.6042517614487,0]
[90,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.","Доп.услуги-2",null,null,null,"руб./шт",null,null,"M",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.","Доп.услуги-3",null,null,null,"руб./шт",null,null,"M",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[93,null,null,null,null,null,0,"Индексация прайс-листа"]
[94,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"M",0.05,null,0]
[95,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",12,null,0]
[96]
[97,null,null,null,null,null,0,"Общий оборот (GMV)",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[98,null,null,null,null,null,0,"Общий оборот (GMV)","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[99,null,null,null,null,null,0,"Общий оборот (GMV)","Доп.услуги-2",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Общий оборот (GMV)","Доп.услуги-3",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,0,"Доля продаж со скидками"]
[104,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доход от аренды",null,0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доп.услуги-2",null,0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доп.услуги-3",null,0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[108]
[109,null,null,null,null,null,0,"Средний размер скидок"]
[110,null,null,null,null,null,0,"Средний размер скидок","Доход от аренды",null,null,null,"%",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Средний размер скидок","Доп.услуги-2",null,null,null,"%",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Средний размер скидок","Доп.услуги-3",null,null,null,"%",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[114,null,null,null,null,null,0,"Линейные изменения размеров скидок"]
[115,null,null,null,null,null,0,"Линейные изменения размеров скидок","Коэффициент прироста",null,null,null,"%",null,null,"*",-0.01,null,0]
[116,null,null,null,null,null,0,"Линейные изменения размеров скидок","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",3,null,0]
[117,null,null,null,null,null,0,"Линейные изменения размеров скидок","Максимальное значение",null,null,null,"%",null,null,"*",0.5,null,0]
[118]
[119,null,null,null,null,null,0,"Маркетинговые скидки",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Маркетинговые скидки","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Маркетинговые скидки","Доп.услуги-2",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Маркетинговые скидки","Доп.услуги-3",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[124]
[125,null,null,null,null,null,0,"Доля скидок в общем обороте",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Доля скидок в общем обороте","Доход от аренды",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"Доля скидок в общем обороте","Доп.услуги-2",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"Доля скидок в общем обороте","Доп.услуги-3",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[130]
[131,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[132,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[133,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.услуги-2",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.услуги-3",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136]
[137,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,600000,null,null,0,0,0,40000,50000,50000,10000,0,0,0,0,0,0,0,40000,50000,50000,50000,10000,0,0,0,0,0,0,0,0,40000,50000,50000,50000,50000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,50000,null,null,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,40000,0]
[140,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,null,0.8,0.2]
[141]
[142,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,600000,null,null,0,0,3999.9999999999995,12999.999999999998,43000,46000,37000,7000,0,0,0,0,0,3999.9999999999995,12999.999999999998,43000,50000,46000,37000,7000,0,0,0,0,0,0,3999.9999999999995,12999.999999999998,43000,50000,50000,46000,37000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[144,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[145,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[146,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[147,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[148,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[149,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[150]
[151,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,516532.25806451519,null,null,0,0,0,0,0,0,0,0,0,0,403.22580645161287,806.45161290322574,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1612.9032258064515,2016.1290322580644,2419.3548387096771,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,3225.8064516129025,3629.0322580645152,4032.2580645161279,4435.4838709677406,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,0]
[152,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[153,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999922,null,null,0,0,0,0,0,0,0,0,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,0]
[154,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[156]
[157,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,240000,null,null,0,0,0,20000,20000,20000,0,0,0,0,0,0,0,0,20000,20000,20000,20000,0,0,0,0,0,0,0,0,0,20000,20000,20000,20000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,20000,null,null,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",20000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0]
[160,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,0,1]
[161]
[162,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,240000,null,null,0,0,1999.9999999999998,6000,20000,18000,14000,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,18000,14000,0,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,20000,18000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков"]
[164,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[165,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[166,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[167,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[168,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[169,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[170]
[171,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,206612.9032258059,null,null,0,0,0,0,0,0,0,0,0,0,161.29032258064515,322.58064516129031,483.87096774193549,483.87096774193549,483.87096774193549,483.87096774193549,483.87096774193549,483.87096774193549,483.87096774193549,483.87096774193549,483.87096774193549,645.16129032258061,806.45161290322574,967.74193548387086,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1129.0322580645161,1290.3225806451612,1451.6129032258063,1612.9032258064515,1774.1935483870966,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,1935.4838709677417,0]
[172,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[173,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999922,null,null,0,0,0,0,0,0,0,0,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,0]
[174,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,161.29032258064515,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[176]
[177,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,600000,null,null,0,0,15000,45000,50000,35000,5000,0,0,0,0,0,0,15000,45000,50000,50000,35000,5000,0,0,0,0,0,0,0,15000,45000,50000,50000,50000,35000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,50000,null,null,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,30000,15000]
[180,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999989,"*",null,0.3,0.6,0.1]
[181]
[182,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,600000,null,null,0,1500,7500,24500,45000,42500,25500,3500,0,0,0,0,1500,7500,24500,46500,48500,42500,25500,3500,0,0,0,0,0,1500,7500,24500,46500,50000,48500,42500,25500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[184,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[185,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[186,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[187,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[188,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[189,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[190]
[191,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,516532.25806451519,null,null,0,0,0,0,0,0,0,0,0,0,403.22580645161287,806.45161290322574,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1612.9032258064515,2016.1290322580644,2419.3548387096771,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,3225.8064516129025,3629.0322580645152,4032.2580645161279,4435.4838709677406,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,0]
[192,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[193,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999922,null,null,0,0,0,0,0,0,0,0,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,8.0645161290322578E-3,0]
[194,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,403.22580645161287,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196]
[197,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1537200,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3600,3600,3600,3600,3600,3600,3600,3600,3600,4800,6000,7200,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,9600,10800,12000,13200,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,0]
[198,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[199,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Спрос на аренду площадей","^",0]
[200,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",2,null,0]
[201]
[202,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1527120,null,null,0,0,0,0,0,0,0,0,0,120,480,1680,2760,3600,3600,3600,3600,3600,3600,3600,3720,4080,5280,6480,7560,8400,8400,8400,8400,8400,8400,8400,8400,8520,8880,10080,11280,12480,13560,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,12960,0]
[203,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[204,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[205,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[206,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[207,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[208,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[209,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[210]
[211,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1537200,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3600,3600,3600,3600,3600,3600,3600,3600,3600,4800,6000,7200,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,9600,10800,12000,13200,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,0]
[212,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[213,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[214,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[215]
[216,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,600000,null,null,0,0,50000,50000,50000,0,0,0,0,0,0,0,0,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[218,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Поток запусков создания торговых точек (ТТ)","^",0]
[219,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",50000,null,0]
[220]
[221,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,600000,null,null,0,0,46666.666666666664,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков"]
[223,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[224,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[225,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[226,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[227,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[228,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[229]
[230,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,600000,null,null,0,0,25000,35000,50000,25000,15000,0,0,0,0,0,0,25000,35000,50000,50000,25000,15000,0,0,0,0,0,0,0,25000,35000,50000,50000,50000,25000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение"]
[232,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.2,0.3]
[233,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.2,0.5]
[234]
[235,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,650000,null,null,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
[236,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[237,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Конверсия в потенциального арендатора","^",0]
[238,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",5000,null,0]
[239]
[240,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,649666.66666666674,null,null,0,0,4666.666666666667,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
[241,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[242,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[243,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[244,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[245,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[246,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[247,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[248]
[249,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,647500,null,null,0,0,2500,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
[250,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[251,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.5]
[252,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[253]
[254,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[255,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[256,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Начальная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[257,null,null,null,null,null,0,"дата старта","Конечная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[258,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Конечная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[259,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",1,null,0]
[260,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",50000,null,0]
[261,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[262]
[263,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7247904.5912020756,null,null,0,0,0,0,0,0,25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50750,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,52272.5,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53840.675000000003,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,55455.895250000001,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57119.572107499989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,58833.159270724995,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,60598.154048846744,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,62416.098670312145,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,64288.581630421511,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,66217.239079334162,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[264,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[265,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[266,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[267,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[268,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[269,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[270,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[271]
[272,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[273,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[274,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[275,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[276]
[277,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,321416.15637450112,null,null,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,0]
[278,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[279,null,null,null,null,null,0,"Прочие расходы маркетинга","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[280,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[281,null,null,null,null,null,0,"Прочие расходы маркетинга","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[282,null,null,null,null,null,0,"Прочие расходы маркетинга","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[283,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",2000,null,0]
[284,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.05,null,0]
[285]
[286,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,321416.15637450112,null,null,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,0]
[287,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[288,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[289,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[290,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[291,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[292,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[293,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[294]
[295,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,311642.78861383657,null,null,0,0,0,0,0,0,0,400,800,1200,1600,2000,2000,2000,2000,2000,2000,2000,2000,2020,2040,2060,2080,2100,2100,2100,2100,2100,2100,2100,2100,2121,2142,2163,2184,2205,2205,2205,2205,2205,2205,2205,2205,2227.0500000000002,2249.1000000000004,2271.1500000000005,2293.2000000000007,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2338.4025000000006,2361.5550000000003,2384.7075,2407.8599999999997,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2455.3226249999998,2479.6327500000002,2503.9428750000002,2528.2530000000002,2552.5631250000006,2552.5631250000006,2552.5631250000006,2552.5631250000006,2552.5631250000006,2552.5631250000006,2552.5631250000006,2552.5631250000006,2578.0887562500002,2603.6143875000002,2629.1400187499999,2654.6656499999999,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2706.9931940625002,2733.7951068750003,2760.5970196875001,2787.3989325000002,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2842.3428537656255,2870.4848622187505,2898.6268706718756,2926.7688791250007,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2984.4599964539066,3014.0091053296878,3043.5582142054695,3073.1073230812508,3102.6564319570321,3102.6564319570321,3102.6564319570321,3102.6564319570321,3102.6564319570321,3102.6564319570321,3102.6564319570321,3102.6564319570321,3133.6829962766024,3164.7095605961727,3195.7361249157429,3226.7626892353132,3257.7892535548835,0]
[296,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[297,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0,0.2,0.2,0.2,0.2,0.2]
[298,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0]
[299]
[300,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 маркетингового блока"]
[301,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[302,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[303,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков",null,null,0,"Формат торговых объектов - 2"]
[304,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков","Сеть торговых точек (ТТ) - Поток арендаторов",null,null,"начало 0 маркетингового блока"]
[305]
[306,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)",null,null,null,0,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2022-01-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,1,null,0,0]
[309,null,null,null,null,null,0,"дата старта","Конечная дата активности по запуску создания",null,null,null,"дата из списка",null,null,"*","2022-01-01","^",0]
[310,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,1,null,0,0]
[311,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания вручную",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,0,"*"]
[312,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии"]
[313,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",0,null,0]
[314,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения частоты создания",null,null,"кол-во периодов",null,null,"*",0,null,0]
[315,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Кол-во запусков создания в 1-ый период",null,null,"кол-во ТТ",null,null,"*",0,null,0]
[316,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во ТТ",null,null,"*",0,null,0]
[317,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Максимальное кол-во новых запусков за период",null,null,"кол-во ТТ",null,null,"*",0,null,0]
[318]
[319,null,null,null,null,null,0,"Расчет максим. целевой площади за период",null,null,null,null,"трафик/период",null,null,null,0,null,null,0]
[320,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-1",null,null,null,"ед.изм.",null,null,"*",1,null,0]
[321,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-2",null,null,null,"%",null,null,"*",1,null,0]
[322,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-3",null,null,null,"%",null,null,"*",1,null,0]
[323,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Коэф-4",null,null,null,"%",null,null,"*",1,null,0]
[324,null,null,null,null,null,0,"Расчет максим. целевой площади за период","Сдаваемая в аренду площадь 1 ТТ",null,null,null,"кв.м.",null,null,"M",0,null,0]
[325]
[326,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость",null,null,null,null,"кв.м./ТТ",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Стартовый период с запуска создания",null,null,null,"номер периода",null,null,"*",5,null,0]
[328,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Финишный период с запуска создания",null,null,null,"номер периода",null,null,"*",null,null,0]
[329,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Вручную для каждого периода расчетов",null,null,null,"кв.м./ТТ",null,null,null,null,null,null,null,null,null,null,0,"*"]
[330,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[331,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Значение в стартовый период",null,null,null,"кв.м./ТТ",null,null,"M",0,null,0]
[332,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Коэффициент прироста",null,null,null,"кв.м./ТТ",null,null,"M",0,null,0]
[333,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",1,null,0]
[334,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Обратное распределение трафика",null,null,null,"кв.м./ТТ",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[335,null,null,null,null,null,0,"Динамика выхода ТТ на максим. заполняемость","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336]
[337,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик за период"]
[338,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года"]
[339,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",1,null,null,"%",null,null,"*",0.5,null,0]
[340,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",0.7,null,0]
[341,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",3,null,null,"%",null,null,"*",1,null,0]
[342,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",4,null,null,"%",null,null,"*",0.9,null,0]
[343,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",5,null,null,"%",null,null,"*",0.8,null,0]
[344,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",6,null,null,"%",null,null,"*",0.9,null,0]
[345,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",7,null,null,"%",null,null,"*",0.95,null,0]
[346,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",8,null,null,"%",null,null,"*",1,null,0]
[347,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",9,null,null,"%",null,null,"*",1,null,0]
[348,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",10,null,null,"%",null,null,"*",0.9,null,0]
[349,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",11,null,null,"%",null,null,"*",0.7,null,0]
[350,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",12,null,null,"%",null,null,"*",1,null,0]
[351]
[352,null,null,null,null,null,0,"Спрос на аренду площадей",null,null,null,0,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353]
[354,null,null,null,null,null,0,"Конверсия в потенциального арендатора",null,null,null,0,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.11,0.11,0.12000000000000001,0.12000000000000001,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0]
[355,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[356,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0,"*"]
[357,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[358,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Значение в стартовый период",null,null,null,"%",null,null,"*",0.05,null,0]
[359,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[360,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[361,null,null,null,null,null,0,"Конверсия в потенциального арендатора","Максимальное значение",null,null,null,"%",null,null,"*",0.12,null,0]
[362]
[363,null,null,null,null,null,0,"Валовый поток сдачи в аренду",null,null,null,0,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доход от аренды",null,null,0,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доп.услуги-2",null,null,0,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доп.услуги-3",null,null,0,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[368]
[369,null,null,null,null,null,0,"Долевое распределние потока по продукции",null,null,null,null,null,null,null,null,null,null,null,0]
[370,null,null,null,null,null,0,"продукция","Расчет формулой разности: 100%-сумму()",null,null,null,"%",null,null,"*","Доход от аренды","^",0,0,null,null,null,0.79999999999999816,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[371,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Доп.услуги-2","^",0,0,null,null,null,0.14999999999999991,"*",null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[372,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Доп.услуги-3","^",0,0,null,null,null,4.9999999999999885E-2,"*",null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374]
[375,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.",null,null,null,null,"руб./посетитель",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.","Доход от аренды",null,null,null,"руб./шт",null,null,"M",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.","Доп.услуги-2",null,null,null,"руб./шт",null,null,"M",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист аренды 1 кв.м.","Доп.услуги-3",null,null,null,"руб./шт",null,null,"M",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[380,null,null,null,null,null,0,"Индексация прайс-листа"]
[381,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"M",0,null,0]
[382,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[383]
[384,null,null,null,null,null,0,"Общий оборот (GMV)",null,null,null,0,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,null,null,0,"Общий оборот (GMV)","Доход от аренды",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,0,"Общий оборот (GMV)","Доп.услуги-2",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Общий оборот (GMV)","Доп.услуги-3",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[389]
[390,null,null,null,null,null,0,"Доля продаж со скидками"]
[391,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доход от аренды",null,0,0,null,null,null,0.19999999999999954,"*",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[392,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доп.услуги-2",null,0,0,null,null,null,0.29999999999999982,"*",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[393,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доп.услуги-3",null,0,0,null,null,null,0.39999999999999908,"*",null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[394,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[395]
[396,null,null,null,null,null,0,"Средний размер скидок"]
[397,null,null,null,null,null,0,"Средний размер скидок","Доход от аренды",null,null,null,"%",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,0,"Средний размер скидок","Доп.услуги-2",null,null,null,"%",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,null,null,null,null,null,0,"Средний размер скидок","Доп.услуги-3",null,null,null,"%",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[401,null,null,null,null,null,0,"Линейные изменения размеров скидок"]
[402,null,null,null,null,null,0,"Линейные изменения размеров скидок","Коэффициент прироста",null,null,null,"%",null,null,"*",-0.01,null,0]
[403,null,null,null,null,null,0,"Линейные изменения размеров скидок","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",3,null,0]
[404,null,null,null,null,null,0,"Линейные изменения размеров скидок","Максимальное значение",null,null,null,"%",null,null,"*",0.5,null,0]
[405]
[406,null,null,null,null,null,0,"Маркетинговые скидки",null,null,null,0,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,null,null,null,0,"Маркетинговые скидки","Доход от аренды",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,0,"Маркетинговые скидки","Доп.услуги-2",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,0,"Маркетинговые скидки","Доп.услуги-3",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[411]
[412,null,null,null,null,null,0,"Доля скидок в общем обороте",null,null,null,0,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"Доля скидок в общем обороте","Доход от аренды",null,null,0,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,0,"Доля скидок в общем обороте","Доп.услуги-2",null,null,0,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,0,"Доля скидок в общем обороте","Доп.услуги-3",null,null,0,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[417]
[418,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок",null,null,null,0,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доход от аренды",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.услуги-2",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.услуги-3",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[422,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[423]
[424,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[425,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[427,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,null,0.8,0.2]
[428]
[429,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[430,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[431,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[432,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[433,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[434,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[435,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[436,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[437]
[438,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[440,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[441,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[443]
[444,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[445,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[446,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,0,1]
[448]
[449,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков"]
[451,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[452,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[453,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[454,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[455,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[456,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[457]
[458,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[459,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[460,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[462,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[463]
[464,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[466,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999989,"*",null,0.3,0.6,0.1]
[468]
[469,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[471,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[472,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[473,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[474,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[475,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[476,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[477]
[478,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[480,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[481,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[482,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[483]
[484,null,null,null,null,null,0,"Представительские расходы",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[486,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Спрос на аренду площадей","^",0]
[487,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",null,null,0]
[488]
[489,null,null,null,null,null,0,"Представительские расходы",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[491,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[492,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[493,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[494,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[495,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[496,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[497]
[498,null,null,null,null,null,0,"Представительские расходы",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[500,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[501,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[502]
[503,null,null,null,null,null,0,"Командировочные расходы",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[504,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[505,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Поток запусков создания торговых точек (ТТ)","^",0]
[506,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",null,null,0]
[507]
[508,null,null,null,null,null,0,"Командировочные расходы",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков"]
[510,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[511,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[512,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[513,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[514,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[515,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[516]
[517,null,null,null,null,null,0,"Командировочные расходы",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение"]
[519,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.2,0.3]
[520,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.2,0.5]
[521]
[522,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[524,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Спрос на аренду площадей","^",0]
[525,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",null,null,0]
[526]
[527,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[529,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[530,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[531,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[532,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[533,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[534,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[535]
[536,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[537,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[538,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.5]
[539,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[540]
[541,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[543,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Начальная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[544,null,null,null,null,null,0,"дата старта","Конечная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[545,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Конечная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[546,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",null,null,0]
[547,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",null,null,0]
[548,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[549]
[550,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[551,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[552,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[553,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[554,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[555,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[556,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[557,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[558]
[559,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[560,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[561,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[562,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[563]
[564,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[566,null,null,null,null,null,0,"Прочие расходы маркетинга","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[567,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[568,null,null,null,null,null,0,"Прочие расходы маркетинга","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[569,null,null,null,null,null,0,"Прочие расходы маркетинга","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",null,null,0]
[570,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",null,null,0]
[571,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.1,null,0]
[572]
[573,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,0,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[574,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[575,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[576,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[577,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[578,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[579,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[580,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[581]
[582,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[583,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[584,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0,0.2,0.2,0.2,0.2,0.2]
[585,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0]
[586]
[587,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 0 маркетингового блока"]
[588,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[589,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":322,"n_cols":159,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"CapEx",null,null,"Календарный план-график капитальных затрат",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,410000,null,null,180000,180000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Приобретение юридического лица участника СЭЗ",null,null,null,"руб. // %",null,null,"*",150000,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[18,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Мебель",null,null,null,"руб. // %",null,null,"*",160000,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[19,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Базы данных ",null,null,null,"руб. // %",null,null,"*",100000,null,0,0,null,null,null,1,"*",null,0.25,0.25,0.25,0.25]
[20,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 4",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[21,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 5",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[22,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 6",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 7",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 8",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[25,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 9",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[26,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 10",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,0,"Капзатраты разовые амортизируемые",null,null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,410000,null,null,180000,180000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,150000,null,null,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Мебель",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,160000,null,null,80000,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Базы данных ",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,100000,null,null,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,0,"Капзатраты разовые амортизируемые",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,410000,null,null,180000,180000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков"]
[44,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",null,null,0]
[45,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[46,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[47,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[48,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[49,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[50]
[51,null,null,null,null,null,0,"Ввод в эксплуатацию",null,null,null,null,"руб.",null,null,null,"списание",null,null,0,null,null,null,410000,null,null,0,310000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"Ввод в эксплуатацию","Приобретение юридического лица участника СЭЗ",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,150000,null,null,0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"Ввод в эксплуатацию","Мебель",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,160000,null,null,0,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Ввод в эксплуатацию","Базы данных ",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,100000,null,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 4",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 5",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 6",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 7",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 8",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 9",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 10",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63]
[64,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат",null,null,null,null,null,null,null,null,"процесс"]
[65,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Приобретение юридического лица участника СЭЗ",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Мебель",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Базы данных ",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 4",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 5",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 6",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[76]
[77,null,null,null,null,null,0,"Обратное распределение амортизации"]
[78,null,null,null,null,null,0,"Обратное распределение амортизации","Приобретение юридического лица участника СЭЗ",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[79,null,null,null,null,null,0,"Обратное распределение амортизации","Мебель",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[80,null,null,null,null,null,0,"Обратное распределение амортизации","Базы данных ",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[81,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 4",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[82,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 5",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[83,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 6",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[84,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 7",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[85,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 8",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[86,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 9",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[87,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 10",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[88,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[89]
[90,null,null,null,null,null,0,"Амортизация",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,409999.99999999977,null,null,0,0,5166.6666666666661,5166.6666666666661,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,1666.6666666666667,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Амортизация","Приобретение юридического лица участника СЭЗ",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,150000,null,null,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Амортизация","Мебель",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,160000,null,null,0,0,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,2666.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Амортизация","Базы данных ",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,100000.00000000006,null,null,0,0,0,0,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 4",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 5",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 6",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-5.8207660913467407E-11,null,null,0,310000,304833.33333333337,399666.66666666663,392833.33333333331,386000.00000000006,379166.66666666663,372333.33333333331,365500.00000000006,358666.66666666663,351833.33333333331,345000,338166.66666666663,331333.33333333337,324500,317666.66666666663,310833.33333333331,304000,297166.66666666669,290333.33333333331,283500,276666.66666666669,269833.33333333331,263000,256166.66666666669,249333.33333333337,242500.00000000003,235666.66666666669,228833.33333333334,222000,215166.66666666669,208333.33333333334,201500,194666.66666666669,187833.33333333334,181000,174166.66666666666,167333.33333333331,160500,153666.66666666666,146833.33333333331,140000,133166.66666666666,126333.33333333331,119499.99999999997,112666.66666666663,105833.33333333328,98999.999999999942,92166.666666666599,85333.333333333256,78499.999999999913,71666.66666666657,64833.333333333241,57999.999999999913,51166.666666666584,44333.333333333256,37499.999999999927,30666.666666666599,23833.33333333327,16999.999999999942,10166.666666666613,3333.3333333332848,1666.6666666666133,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,0]
[104,null,null,null,null,null,0,"Внеоборотные активы","Приобретение юридического лица участника СЭЗ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,150000,147500,145000,142500,140000,137500,135000,132500,130000,127500,125000,122500,120000,117500,115000,112500,110000,107500,105000,102500,100000,97500,95000,92500,90000,87500,85000,82500,80000,77500,75000,72500,70000,67500,65000,62500,60000,57500,55000,52500,50000,47500,45000,42500,40000,37500,35000,32500,30000,27500,25000,22500,20000,17500,15000,12500,10000,7500,5000,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,0,"Внеоборотные активы","Мебель",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,160000,157333.33333333334,154666.66666666666,152000,149333.33333333334,146666.66666666666,144000,141333.33333333334,138666.66666666666,136000,133333.33333333334,130666.66666666666,128000,125333.33333333333,122666.66666666666,120000,117333.33333333334,114666.66666666667,112000,109333.33333333334,106666.66666666669,104000.00000000001,101333.33333333334,98666.666666666686,96000.000000000029,93333.333333333358,90666.666666666686,88000.000000000015,85333.333333333343,82666.666666666672,80000,77333.333333333328,74666.666666666657,71999.999999999985,69333.333333333314,66666.666666666642,63999.999999999971,61333.333333333299,58666.666666666628,55999.999999999956,53333.333333333285,50666.666666666613,47999.999999999942,45333.33333333327,42666.666666666599,39999.999999999927,37333.333333333256,34666.666666666584,31999.999999999913,29333.333333333241,26666.66666666657,23999.999999999913,21333.333333333256,18666.666666666599,15999.999999999942,13333.333333333285,10666.666666666628,7999.9999999999709,5333.3333333333139,2666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"Внеоборотные активы","Базы данных ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-5.8207660913467407E-11,null,null,0,0,0,100000,98333.333333333328,96666.666666666672,95000,93333.333333333328,91666.666666666672,90000,88333.333333333328,86666.666666666672,85000,83333.333333333343,81666.666666666672,80000,78333.333333333328,76666.666666666657,75000,73333.333333333328,71666.666666666657,70000,68333.333333333328,66666.666666666657,64999.999999999993,63333.333333333328,61666.666666666664,60000,58333.333333333336,56666.666666666672,55000.000000000007,53333.333333333343,51666.666666666679,50000.000000000015,48333.33333333335,46666.666666666686,45000.000000000022,43333.333333333358,41666.666666666693,40000.000000000029,38333.333333333365,36666.666666666701,35000.000000000036,33333.333333333372,31666.666666666701,30000.000000000029,28333.333333333358,26666.666666666686,25000.000000000015,23333.333333333343,21666.666666666672,20000,18333.333333333328,16666.666666666657,14999.999999999985,13333.333333333314,11666.666666666642,9999.9999999999709,8333.3333333332994,6666.6666666666279,4999.9999999999563,3333.3333333332848,1666.6666666666133,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,0]
[107,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 4",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 5",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[115]
[116,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[117,null,null,null,null,null,0,"Налоги на внеоборотные активы","Приобретение юридического лица участника СЭЗ",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,0,"Налоги на внеоборотные активы","Мебель",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Налоги на внеоборотные активы","Базы данных ",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 4",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 5",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0]
[122,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 6",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[129]
[130,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)",null,null,null,null,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,12,null,null,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,0,null,null,null,36000000,null,null,15000000,1500000,3600000,7200000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Приобретение участков",null,null,null,"руб. // %",null,null,"*",15000000,null,0,0,null,null,null,1,"*",null,1]
[134,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Проектирование, ИРД, ТУ",null,null,null,"руб. // %",null,null,"*",1500000,null,0,0,null,null,null,1,"*",null,null,1]
[135,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Строительство",null,null,null,"руб. // %",null,null,"*",18000000,null,0,0,null,null,null,1,"*",null,null,null,0.2,0.4,0.4]
[136,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Наружные сети и благоустройство",null,null,null,"руб. // %",null,null,"*",1500000,null,0,0,null,null,null,1,"*",null,null,null,null,null,1]
[137,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Отделочные работы",null,null,null,"руб. // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,null,null,null,null,0.25,0.25,0.25,0.25]
[138,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Переменные капзатраты - 6",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[139,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Переменные капзатраты - 7",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[140,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Переменные капзатраты - 8",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[141,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Переменные капзатраты - 9",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[142,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Переменные капзатраты - 10",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,36000000,null,null,15000000,1500000,3600000,7200000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Приобретение участков",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,15000000,null,null,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1500000,null,null,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Строительство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,18000000,null,null,0,0,3600000,7200000,7200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1500000,null,null,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Отделочные работы",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[157]
[158,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки"]
[159,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Приобретение участков",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,15000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000000]
[160,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000,0]
[161,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Строительство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,18000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7200000,7200000,3600000,0,0]
[162,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000,0,0,0,0]
[163,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Отделочные работы",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170]
[171,null,null,null,null,null,0,"Ввод в эксплуатацию капзатрат одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,36000000,null,null,0,0,0,0,36000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Ввод в эксплуатацию","Приобретение участков",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,15000000,null,null,0,0,0,0,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,0,"Ввод в эксплуатацию","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,1500000,null,null,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Ввод в эксплуатацию","Строительство",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,18000000,null,null,0,0,0,0,18000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Ввод в эксплуатацию","Наружные сети и благоустройство",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,1500000,null,null,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,0,"Ввод в эксплуатацию","Отделочные работы",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 6",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 7",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*","в последний период всех капзатрат","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[183]
[184,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки"]
[185,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Приобретение участков",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,15000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000000,0,0,0,0]
[186,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000,0,0,0,0]
[187,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Строительство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,18000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18000000,0,0,0,0]
[188,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000,0,0,0,0]
[189,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Отделочные работы",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196]
[197,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки",null,null,null,null,null,null,null,null,"процесс"]
[198,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Приобретение участков",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Проектирование, ИРД, ТУ",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Строительство",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Наружные сети и благоустройство",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Отделочные работы",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 6",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,1,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[209]
[210,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки"]
[211,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Приобретение участков",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[212,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Проектирование, ИРД, ТУ",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[213,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Строительство",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[214,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Наружные сети и благоустройство",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[215,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Отделочные работы",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[216,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 6",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[217,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-15,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[218,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[219,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[220,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[221,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[222]
[223,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,36000000.000000037,null,null,0,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,3.9968028886505635E-8,0,0,0,0,0,0,0]
[224,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Приобретение участков",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,15000000.000000017,null,null,0,0,0,0,0,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,1.6653345369377348E-8,0,0,0,0,0,0,0]
[225,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1500000.0000000016,null,null,0,0,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,1.6653345369377348E-9,0,0,0,0,0,0,0]
[226,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Строительство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,18000000.000000019,null,null,0,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1.9984014443252818E-8,0,0,0,0,0,0,0]
[227,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1500000.0000000016,null,null,0,0,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,1.6653345369377348E-9,0,0,0,0,0,0,0]
[228,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Отделочные работы",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235]
[236,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки"]
[237,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Приобретение участков",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,15000000.000000017,null,null,0,0,0,0,0,0,0,1.6653345369377348E-8,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,0,0,0,0,0]
[238,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000.0000000016,null,null,0,0,0,0,0,0,0,1.6653345369377348E-9,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0]
[239,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Строительство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,18000000.000000022,null,null,0,0,0,0,0,0,0,1.9984014443252818E-8,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0]
[240,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000.0000000016,null,null,0,0,0,0,0,0,0,1.6653345369377348E-9,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0]
[241,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Отделочные работы",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Капзатраты переменные амортизируемые",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,432000000,null,null,0,0,15000000,16500000,20100000,12300000,19500000,15900000,8700000,0,0,0,0,15000000,16500000,20100000,27300000,21000000,19500000,15900000,8700000,0,0,0,0,0,15000000,16500000,20100000,27300000,36000000,21000000,19500000,15900000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Приобретение участков",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,180000000,null,null,0,0,15000000,15000000,15000000,0,0,0,0,0,0,0,0,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,15000000,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,18000000,null,null,0,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Строительство",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,216000000,null,null,0,0,0,0,3600000,10800000,18000000,14400000,7200000,0,0,0,0,0,0,3600000,10800000,18000000,18000000,14400000,7200000,0,0,0,0,0,0,0,3600000,10800000,18000000,18000000,18000000,14400000,7200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,18000000,null,null,0,0,0,0,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Отделочные работы",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Капзатраты переменные амортизируемые",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,432000000,null,null,0,0,15000000,16500000,20100000,12300000,19500000,15900000,8700000,0,0,0,0,15000000,16500000,20100000,27300000,21000000,19500000,15900000,8700000,0,0,0,0,0,15000000,16500000,20100000,27300000,36000000,21000000,19500000,15900000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков"]
[264,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",null,null,0]
[265,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[266,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[267,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[268,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[269,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[270]
[271,null,null,null,null,null,0,"Ввод в эксплуатацию",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,432000000,null,null,0,0,0,0,0,0,36000000,36000000,36000000,0,0,0,0,0,0,0,0,36000000,36000000,36000000,36000000,0,0,0,0,0,0,0,0,0,36000000,36000000,36000000,36000000,36000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,0,"Ввод в эксплуатацию","Приобретение участков",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,180000000,null,null,0,0,0,0,0,0,15000000,15000000,15000000,0,0,0,0,0,0,0,0,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,15000000,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"Ввод в эксплуатацию","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,18000000,null,null,0,0,0,0,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274,null,null,null,null,null,0,"Ввод в эксплуатацию","Строительство",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,216000000,null,null,0,0,0,0,0,0,18000000,18000000,18000000,0,0,0,0,0,0,0,0,18000000,18000000,18000000,18000000,0,0,0,0,0,0,0,0,0,18000000,18000000,18000000,18000000,18000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,0,"Ввод в эксплуатацию","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,18000000,null,null,0,0,0,0,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"Ввод в эксплуатацию","Отделочные работы",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[283]
[284,null,null,null,null,null,0,"Амортизация",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,391500000.00000018,null,null,0,0,0,0,0,0,0,300000,600000,900000,900000,900000,900000,900000,900000,900000,900000,900000,1200000,1500000,1800000,2100000,2100000,2100000,2100000,2100000,2100000,2100000,2100000,2100000,2100000,2400000,2700000,3000000,3300000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3300000.00000004,3000000.00000004,2700000.00000004,2700000,2700000,0]
[285,null,null,null,null,null,0,"Амортизация","Приобретение участков",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,163125000.00000009,null,null,0,0,0,0,0,0,0,125000,250000,375000,375000,375000,375000,375000,375000,375000,375000,375000,500000,625000,750000,875000,875000,875000,875000,875000,875000,875000,875000,875000,875000,1000000,1125000,1250000,1375000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000168,1250000.0000000168,1125000.0000000168,1125000,1125000,0]
[286,null,null,null,null,null,0,"Амортизация","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,16312500.000000006,null,null,0,0,0,0,0,0,0,12500,25000,37500,37500,37500,37500,37500,37500,37500,37500,37500,50000,62500,75000,87500,87500,87500,87500,87500,87500,87500,87500,87500,87500,100000,112500,125000,137500,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,137500.00000000166,125000.00000000166,112500.00000000166,112500,112500,0]
[287,null,null,null,null,null,0,"Амортизация","Строительство",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,195750000.00000009,null,null,0,0,0,0,0,0,0,150000,300000,450000,450000,450000,450000,450000,450000,450000,450000,450000,600000,750000,900000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,1200000,1350000,1500000,1650000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1650000.00000002,1500000.00000002,1350000.00000002,1350000,1350000,0]
[288,null,null,null,null,null,0,"Амортизация","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,16312500.000000006,null,null,0,0,0,0,0,0,0,12500,25000,37500,37500,37500,37500,37500,37500,37500,37500,37500,50000,62500,75000,87500,87500,87500,87500,87500,87500,87500,87500,87500,87500,100000,112500,125000,137500,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,137500.00000000166,125000.00000000166,112500.00000000166,112500,112500,0]
[289,null,null,null,null,null,0,"Амортизация","Отделочные работы",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[296]
[297,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,40499999.999999806,null,null,0,0,0,0,0,0,36000000,71700000,107100000,106200000,105300000,104400000,103500000,102600000,101700000,100800000,99900000,135000000,169800000,204300000,238500000,236400000,234300000,232200000,230100000,228000000,225900000,223800000,221700000,219600000,253500000,287100000,320400000,353400000,386100000,382500000,378900000,375300000,371700000,368100000,364500000,360900000,357300000,353700000,350100000,346500000,342900000,339300000,335700000,332100000,328500000,324900000,321300000,317700000,314100000,310500000,306900000,303300000,299700000,296100000,292500000,288900000,285300000,281700000,278100000,274500000,270900000,267300000,263700000,260100000,256500000,252900000,249300000,245700000,242100000,238500000,234900000,231300000,227700000,224100000,220500000,216900000,213300000,209700000,206100000,202500000,198900000,195300000,191700000,188100000,184500000,180900000,177300000,173700000,170100000,166500000,162900000,159300000,155700000,152100000,148500000,144900000,141300000,137700000,134100000,130500000,126900000,123300000,119700000,116100000,112500000,108900000,105300000,101700000,98100000,94500000,90900000,87300000,83700000,80100000,76500000,72900000,69300000,65700000,62100000,58500000,54900000,51599999.99999994,48599999.999999881,45899999.999999806,43199999.999999806,40499999.999999806,0]
[298,null,null,null,null,null,0,"Внеоборотные активы","Приобретение участков",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,16874999.999999911,null,null,0,0,0,0,0,0,15000000,29875000,44625000,44250000,43875000,43500000,43125000,42750000,42375000,42000000,41625000,56250000,70750000,85125000,99375000,98500000,97625000,96750000,95875000,95000000,94125000,93250000,92375000,91500000,105625000,119625000,133500000,147250000,160875000,159375000,157875000,156375000,154875000,153375000,151875000,150375000,148875000,147375000,145875000,144375000,142875000,141375000,139875000,138375000,136875000,135375000,133875000,132375000,130875000,129375000,127875000,126375000,124875000,123375000,121875000,120375000,118875000,117375000,115875000,114375000,112875000,111375000,109875000,108375000,106875000,105375000,103875000,102375000,100875000,99375000,97875000,96375000,94875000,93375000,91875000,90375000,88875000,87375000,85875000,84375000,82875000,81375000,79875000,78375000,76875000,75375000,73875000,72375000,70875000,69375000,67875000,66375000,64875000,63375000,61875000,60375000,58875000,57375000,55875000,54375000,52875000,51375000,49875000,48375000,46875000,45375000,43875000,42375000,40875000,39375000,37875000,36375000,34875000,33375000,31875000,30375000,28875000,27375000,25875000,24375000,22875000,21499999.99999997,20249999.99999994,19124999.999999911,17999999.999999911,16874999.999999911,0]
[299,null,null,null,null,null,0,"Внеоборотные активы","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1687499.9999999944,null,null,0,0,0,0,0,0,1500000,2987500,4462500,4425000,4387500,4350000,4312500,4275000,4237500,4200000,4162500,5625000,7075000,8512500,9937500,9850000,9762500,9675000,9587500,9500000,9412500,9325000,9237500,9150000,10562500,11962500,13350000,14725000,16087500,15937500,15787500,15637500,15487500,15337500,15187500,15037500,14887500,14737500,14587500,14437500,14287500,14137500,13987500,13837500,13687500,13537500,13387500,13237500,13087500,12937500,12787500,12637500,12487500,12337500,12187500,12037500,11887500,11737500,11587500,11437500,11287500,11137500,10987500,10837500,10687500,10537500,10387500,10237500,10087500,9937500,9787500,9637500,9487500,9337500,9187500,9037500,8887500,8737500,8587500,8437500,8287500,8137500,7987500,7837500,7687500,7537500,7387500,7237500,7087500,6937500,6787500,6637500,6487500,6337500,6187500,6037500,5887500,5737500,5587500,5437500,5287500,5137500,4987500,4837500,4687500,4537500,4387500,4237500,4087500,3937500,3787500,3637500,3487500,3337500,3187500,3037500,2887500,2737500,2587500,2437500,2287500,2149999.9999999981,2024999.9999999963,1912499.9999999944,1799999.9999999944,1687499.9999999944,0]
[300,null,null,null,null,null,0,"Внеоборотные активы","Строительство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,20249999.999999911,null,null,0,0,0,0,0,0,18000000,35850000,53550000,53100000,52650000,52200000,51750000,51300000,50850000,50400000,49950000,67500000,84900000,102150000,119250000,118200000,117150000,116100000,115050000,114000000,112950000,111900000,110850000,109800000,126750000,143550000,160200000,176700000,193050000,191250000,189450000,187650000,185850000,184050000,182250000,180450000,178650000,176850000,175050000,173250000,171450000,169650000,167850000,166050000,164250000,162450000,160650000,158850000,157050000,155250000,153450000,151650000,149850000,148050000,146250000,144450000,142650000,140850000,139050000,137250000,135450000,133650000,131850000,130050000,128250000,126450000,124650000,122850000,121050000,119250000,117450000,115650000,113850000,112050000,110250000,108450000,106650000,104850000,103050000,101250000,99450000,97650000,95850000,94050000,92250000,90450000,88650000,86850000,85050000,83250000,81450000,79650000,77850000,76050000,74250000,72450000,70650000,68850000,67050000,65250000,63450000,61650000,59850000,58050000,56250000,54450000,52650000,50850000,49050000,47250000,45450000,43650000,41850000,40050000,38250000,36450000,34650000,32850000,31050000,29250000,27450000,25799999.99999997,24299999.99999994,22949999.999999911,21599999.999999911,20249999.999999911,0]
[301,null,null,null,null,null,0,"Внеоборотные активы","Наружные сети и благоустройство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1687499.9999999944,null,null,0,0,0,0,0,0,1500000,2987500,4462500,4425000,4387500,4350000,4312500,4275000,4237500,4200000,4162500,5625000,7075000,8512500,9937500,9850000,9762500,9675000,9587500,9500000,9412500,9325000,9237500,9150000,10562500,11962500,13350000,14725000,16087500,15937500,15787500,15637500,15487500,15337500,15187500,15037500,14887500,14737500,14587500,14437500,14287500,14137500,13987500,13837500,13687500,13537500,13387500,13237500,13087500,12937500,12787500,12637500,12487500,12337500,12187500,12037500,11887500,11737500,11587500,11437500,11287500,11137500,10987500,10837500,10687500,10537500,10387500,10237500,10087500,9937500,9787500,9637500,9487500,9337500,9187500,9037500,8887500,8737500,8587500,8437500,8287500,8137500,7987500,7837500,7687500,7537500,7387500,7237500,7087500,6937500,6787500,6637500,6487500,6337500,6187500,6037500,5887500,5737500,5587500,5437500,5287500,5137500,4987500,4837500,4687500,4537500,4387500,4237500,4087500,3937500,3787500,3637500,3487500,3337500,3187500,3037500,2887500,2737500,2587500,2437500,2287500,2149999.9999999981,2024999.9999999963,1912499.9999999944,1799999.9999999944,1687499.9999999944,0]
[302,null,null,null,null,null,0,"Внеоборотные активы","Отделочные работы",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[309]
[310,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[311,null,null,null,null,null,0,"Налоги на внеоборотные активы","Приобретение участков",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,0,"Налоги на внеоборотные активы","Проектирование, ИРД, ТУ",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0]
[313,null,null,null,null,null,0,"Налоги на внеоборотные активы","Строительство",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0]
[314,null,null,null,null,null,0,"Налоги на внеоборотные активы","Наружные сети и благоустройство",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0]
[315,null,null,null,null,null,0,"Налоги на внеоборотные активы","Отделочные работы",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 6",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 7",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0]
[318,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[322,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Sales","index":9,"n_rows":347,"n_cols":159,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Sales",null,null,"Параметры бюджета продаж",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Валовый поток сдачи в аренду",null,null,1,"начало 1 блока продаж"]
[17,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доход от аренды",null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[18,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[19,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[20]
[21,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,3,null,null,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]
[22,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Представительские расходы",null,null,null,"руб. // %",null,null,"*",2,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Прочие расходники",null,null,null,"руб. // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,1]
[25,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[27,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2305800,null,null,0,0,0,0,0,0,0,0,0,0,1800,3600,5400,5400,5400,5400,5400,5400,5400,5400,5400,7200,9000,10800,12600,12600,12600,12600,12600,12600,12600,12600,12600,12600,14400,16200,18000,19800,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,0]
[28]
[29,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2290680,null,null,0,0,0,0,0,0,0,0,0,180,720,2520,4140,5400,5400,5400,5400,5400,5400,5400,5580,6120,7920,9720,11340,12600,12600,12600,12600,12600,12600,12600,12600,12780,13320,15120,16920,18720,20340,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,19440,0]
[30,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[31,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[32,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[33,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[34,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[35,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[36,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[37]
[38,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2305800,null,null,0,0,0,0,0,0,0,0,0,0,1800,3600,5400,5400,5400,5400,5400,5400,5400,5400,5400,7200,9000,10800,12600,12600,12600,12600,12600,12600,12600,12600,12600,12600,14400,16200,18000,19800,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,0]
[39,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[40,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[43,null,null,null,null,null,0,"Затраты времени на один кв.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.1,null,null,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Затраты времени на один кв.м.","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",3,null,0,0,null,null,null,1,"*",null,1]
[45,null,null,null,null,null,0,"Затраты времени на один кв.м.","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",2,null,0,0,null,null,null,1,"*",null,1]
[46,null,null,null,null,null,0,"Затраты времени на один кв.м.","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[47,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1]
[49,null,null,null,null,null,0,"Затраты времени сотрудников отдела продаж",null,null,null,null,"кол-во часов",null,null,null,null,null,null,null,null,null,null,76860,null,null,0,0,0,0,0,0,0,0,0,0,60,120,180,180,180,180,180,180,180,180,180,240,300,360,420,420,420,420,420,420,420,420,420,420,480,540,600,660,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,0]
[50]
[51,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,480.375,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.75,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.5,1.875,2.25,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,3,3.375,3.75,4.125,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0]
[52]
[53,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[54,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[55,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[56]
[57,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,20034651.00264173,null,null,0,0,0,0,0,0,0,0,0,0,6562.5,19687.5,33403.125,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,47315.625,60834.375,74353.125,89291.34375,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,104432.34375,118356.65625,134369.61562500001,150591.43968750001,164933.4815625,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,174686.0700375,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,179926.65213862498,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,185324.45170278376,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,190884.18525386724,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,196610.71081148327,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,202509.03213582776,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,208584.30309990258,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[58,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[67,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение"]
[68,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[69,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[70]
[71,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[73]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[75,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[76]
[77,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[78]
[79,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"кв.м.",null,null,null,null,null,null,0,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[80]
[81,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[82]
[83,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84]
[85,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[89]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[91,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[93]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Поступление ДС",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[96,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[97,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1027388.6023679998,null,null,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,0]
[101,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-08-01","^",0]
[102,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,8,null,0,0]
[103,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[104,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[105,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[106,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",3000,null,0]
[107,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[108]
[109,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1027388.6023679998,null,null,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,0]
[110,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[111,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[112,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[113,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[114,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[115,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[116,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117]
[118,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1027388.6023679998,null,null,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,0]
[119,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[120,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[121,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[122]
[123,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока продаж"]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[127,null,null,null,null,null,0,"Валовый поток сдачи в аренду",null,null,2,"начало 2 блока продаж"]
[128,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доп.услуги-2",null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[130,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Представительские расходы",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[134,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[135,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Прочие расходники",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[136,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[142,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[143,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[144,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[145,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[146,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[147,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[148]
[149,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[151,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[154,null,null,null,null,null,0,"Затраты времени на один кв.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,0,"Затраты времени на один кв.м.","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[156,null,null,null,null,null,0,"Затраты времени на один кв.м.","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[157,null,null,null,null,null,0,"Затраты времени на один кв.м.","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[158,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160,null,null,null,null,null,0,"Затраты времени сотрудников отдела продаж",null,null,null,null,"кол-во часов",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",null,null,0]
[166,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[167]
[168,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков"]
[170,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[171,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[172,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[173,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[174,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[175,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[176]
[177,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение"]
[179,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[180,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[181]
[182,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[184]
[185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[186,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187]
[188,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189]
[190,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197]
[198,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[200]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[202,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[204]
[205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Поступление ДС",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210]
[211,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[213,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[214,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[215,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[216,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[217,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",null,null,0]
[218,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[219]
[220,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[222,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[223,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[224,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[225,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[227,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[231,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[232,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[233]
[234,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока продаж"]
[235,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[236,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[238,null,null,null,null,null,0,"Валовый поток сдачи в аренду",null,null,3,"начало 3 блока продаж"]
[239,null,null,null,null,null,0,"Валовый поток сдачи в аренду","Доп.услуги-3",null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[241,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Представительские расходы",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[245,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[246,null,null,null,null,null,0,"Коммерческие затраты на один кв.м.","Прочие расходники",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[253,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[254,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[255,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[256,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[257,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[258,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[259]
[260,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[262,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[263,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[265,null,null,null,null,null,0,"Затраты времени на один кв.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,0,"Затраты времени на один кв.м.","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[267,null,null,null,null,null,0,"Затраты времени на один кв.м.","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[268,null,null,null,null,null,0,"Затраты времени на один кв.м.","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[269,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,null,null,null,0,"Затраты времени сотрудников отдела продаж",null,null,null,null,"кол-во часов",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",null,null,0]
[277,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[278]
[279,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков"]
[281,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[282,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[283,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[284,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[285,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[286,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[287]
[288,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение"]
[290,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[291,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[292]
[293,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[295]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[297,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298]
[299,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300]
[301,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"кв.м.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[311]
[312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[313,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[315]
[316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,null,null,null,null,null,0,"Поступление ДС",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[324,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[325,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[326,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[327,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[328,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",null,null,0]
[329,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[330]
[331,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[333,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[334,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[335,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[336,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[337,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[338,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[339]
[340,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[342,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[343,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[344]
[345,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока продаж"]
[346,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[347,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":420,"n_cols":159,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Prdction",null,null,"Технологическая карта производственного процесса",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Поток решений о покупке",null,null,1,"начало 1 блока производства"]
[17,null,null,null,null,null,0,"Поток решений о покупке","Доход от аренды",null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[18,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[19]
[20,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[21,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Содержание и эксплуатация зданий",null,null,null,"кв.м. // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[22,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Коммунальные расходы",null,null,null,"кв.м. // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Прочие расходники",null,null,null,"кв.м. // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[28,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[29,null,null,null,null,null,0,"Натуральный поток решений о покупке","Содержание и эксплуатация зданий",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[30,null,null,null,null,null,0,"Натуральный поток решений о покупке","Коммунальные расходы",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[31,null,null,null,null,null,0,"Натуральный поток решений о покупке","Прочие расходники",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[32,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[33]
[34,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[35,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Содержание и эксплуатация зданий",null,null,1,"кол-во периодов",null,null,"*",0,null,0]
[36,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Коммунальные расходы",null,null,1,"кол-во периодов",null,null,"*",0,null,0]
[37,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Прочие расходники",null,null,1,"кол-во периодов",null,null,"*",0,null,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39]
[40,null,null,null,null,null,0,"Стоимостной поток решений о покупках"]
[41,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Содержание и эксплуатация зданий",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[42,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Коммунальные расходы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[43,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Прочие расходники",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1,0]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[49,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[53,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,1,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[54,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Коммунальные расходы",null,null,1,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[55,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Прочие расходники",null,null,1,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[56,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[57]
[58,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,5039612.4686994171,null,null,0,0,0,0,0,0,0,0,0,0,3000,6000,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,12540,15675,18809.999999999996,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,26208.6,29484.674999999992,34234.983749999992,37658.482124999995,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,0]
[59,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[60,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Коммунальные расходы",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[61,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Прочие расходники",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63]
[64,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,6.6666666666666666E-2,null,null,6.0000000000000005E-2,6.6666666666666671E-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]
[65,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Инженерные работы",null,null,null,"кол-во минут // %",null,null,"*",2,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[66,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Сантехнические работы",null,null,null,"кол-во минут // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[67,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Клининг, охрана, прочее",null,null,null,"кол-во минут // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[68,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666671E-3,6.0000000000000005E-2]
[70,null,null,null,null,null,0,"Затраты времени произв. персонала на поток",null,null,null,null,"кол-во часов",null,null,null,"калькуляция",null,null,null,null,null,null,51240,null,null,0,0,0,0,0,0,0,0,0,0,40,80,120,120,120,120,120,120,120,120,120,160,200,240,280,280,280,280,280,280,280,280,280,280,320,360,400,440,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,0]
[71]
[72,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,320.25,null,null,0,0,0,0,0,0,0,0,0,0,0.25,0.5,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,1,1.25,1.5,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,2,2.25,2.5,2.75,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0]
[73]
[74,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[75]
[76,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,1,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,51192,null,null,0,0,0,0,0,0,0,0,0,0,36,76,116.00000000000001,120.00000000000001,120.00000000000001,120.00000000000001,120.00000000000001,120.00000000000001,120.00000000000001,120.00000000000001,120.00000000000001,156,196,236.00000000000003,276,280.00000000000006,280.00000000000006,280.00000000000006,280.00000000000006,280.00000000000006,280.00000000000006,280.00000000000006,280.00000000000006,280.00000000000006,316,356,396,436.00000000000006,476.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,480.00000000000006,0]
[77]
[78,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,1,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,319.95000000000005,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.47499999999999998,0.72500000000000009,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.97499999999999998,1.2250000000000001,1.4750000000000001,1.7250000000000001,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.9750000000000001,2.2250000000000001,2.4750000000000001,2.7250000000000005,2.9750000000000005,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,0]
[79]
[80,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,26831962.681603458,null,null,0,0,0,0,0,0,0,0,0,0,15750,33250,52272.500000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,70297.5,88322.5,106347.5,128103.67499999999,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,146669.42499999999,165235.17499999999,189314.95275,208437.67525000003,227560.39775000003,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[81]
[82,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[83]
[84,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[85]
[86,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87]
[88,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89]
[90,null,null,null,null,null,0,"Натуральный поток продаж"]
[91,null,null,null,null,null,0,"Натуральный поток продаж","Содержание и эксплуатация зданий",null,null,1,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[92,null,null,null,null,null,0,"Натуральный поток продаж","Коммунальные расходы",null,null,1,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[93,null,null,null,null,null,0,"Натуральный поток продаж","Прочие расходники",null,null,1,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95]
[96,null,null,null,null,null,0,"Натуральный поток продаж"]
[97,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,51240,null,null,0,0,0,0,0,0,0,0,0,0,40,80,120,120,120,120,120,120,120,120,120,160,200,240,280,280,280,280,280,280,280,280,280,280,320,360,400,440,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,0]
[98,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,1,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,320.25,null,null,0,0,0,0,0,0,0,0,0,0,0.25,0.5,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,1,1.25,1.5,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,2,2.25,2.5,2.75,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0]
[99]
[100,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[101,null,null,null,null,null,0,"Себестоимость продаж","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[102,null,null,null,null,null,0,"Себестоимость продаж","Коммунальные расходы",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[103,null,null,null,null,null,0,"Себестоимость продаж","Прочие расходники",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Себестоимость продаж"]
[107,null,null,null,null,null,0,"Себестоимость продаж","ФОТ производственных рабочих",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[108]
[109,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[110,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-08-01","^",0]
[111,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,8,null,0,0]
[112,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[113,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[114,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",3,null,0]
[115,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[116,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[117]
[118,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[119,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[120,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[121,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[122,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[123,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[124,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[125,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[126]
[127,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[128,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[129,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[130,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[131]
[132,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока производства"]
[133,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[134,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[135]
[136,null,null,null,null,null,0,"Поток решений о покупке",null,null,2,"начало 2 блока производства"]
[137,null,null,null,null,null,0,"Поток решений о покупке","Доп.услуги-2",null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[141,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Содержание и эксплуатация зданий",null,null,null,"кв.м. // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[142,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Коммунальные расходы",null,null,null,"кв.м. // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[143,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Прочие расходники",null,null,null,"кв.м. // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[148,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[149,null,null,null,null,null,0,"Натуральный поток решений о покупке","Содержание и эксплуатация зданий",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Натуральный поток решений о покупке","Коммунальные расходы",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Натуральный поток решений о покупке","Прочие расходники",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153]
[154,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[155,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Содержание и эксплуатация зданий",null,null,2,"кол-во периодов",null,null,"*",0,null,0]
[156,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Коммунальные расходы",null,null,2,"кол-во периодов",null,null,"*",0,null,0]
[157,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Прочие расходники",null,null,2,"кол-во периодов",null,null,"*",0,null,0]
[158,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[159]
[160,null,null,null,null,null,0,"Стоимостной поток решений о покупках"]
[161,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Содержание и эксплуатация зданий",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Коммунальные расходы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Прочие расходники",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[165]
[166,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[169,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-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]
[170,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[172,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[173,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,2,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Коммунальные расходы",null,null,2,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Прочие расходники",null,null,2,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[177]
[178,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Коммунальные расходы",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Прочие расходники",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[183]
[184,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Инженерные работы",null,null,null,"кол-во минут // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[186,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Сантехнические работы",null,null,null,"кол-во минут // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[187,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Клининг, охрана, прочее",null,null,null,"кол-во минут // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,null,null,null,0,"Затраты времени произв. персонала на поток",null,null,null,null,"кол-во часов",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,2,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197]
[198,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,2,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199]
[200,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203]
[204,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205]
[206,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207]
[208,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209]
[210,null,null,null,null,null,0,"Натуральный поток продаж"]
[211,null,null,null,null,null,0,"Натуральный поток продаж","Содержание и эксплуатация зданий",null,null,2,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Натуральный поток продаж","Коммунальные расходы",null,null,2,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Натуральный поток продаж","Прочие расходники",null,null,2,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[215]
[216,null,null,null,null,null,0,"Натуральный поток продаж"]
[217,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,2,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[221,null,null,null,null,null,0,"Себестоимость продаж","Содержание и эксплуатация зданий",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Себестоимость продаж","Коммунальные расходы",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,0,"Себестоимость продаж","Прочие расходники",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[225]
[226,null,null,null,null,null,0,"Себестоимость продаж"]
[227,null,null,null,null,null,0,"Себестоимость продаж","ФОТ производственных рабочих",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[231,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[232,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[233,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[234,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[235,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",null,null,0]
[236,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[237]
[238,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[240,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[241,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[242,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[243,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[244,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[245,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[246]
[247,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[249,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[250,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[251]
[252,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока производства"]
[253,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[254,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[255]
[256,null,null,null,null,null,0,"Поток решений о покупке",null,null,3,"начало 3 блока производства"]
[257,null,null,null,null,null,0,"Поток решений о покупке","Доп.услуги-3",null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[261,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Содержание и эксплуатация зданий",null,null,null,"кв.м. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[262,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Коммунальные расходы",null,null,null,"кв.м. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[263,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Прочие расходники",null,null,null,"кв.м. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[264,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[268,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[269,null,null,null,null,null,0,"Натуральный поток решений о покупке","Содержание и эксплуатация зданий",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,null,null,null,0,"Натуральный поток решений о покупке","Коммунальные расходы",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,null,null,null,0,"Натуральный поток решений о покупке","Прочие расходники",null,null,null,"кв.м.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[273]
[274,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[275,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Содержание и эксплуатация зданий",null,null,3,"кол-во периодов",null,null,"*",0,null,0]
[276,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Коммунальные расходы",null,null,3,"кол-во периодов",null,null,"*",0,null,0]
[277,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Прочие расходники",null,null,3,"кол-во периодов",null,null,"*",0,null,0]
[278,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[279]
[280,null,null,null,null,null,0,"Стоимостной поток решений о покупках"]
[281,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Содержание и эксплуатация зданий",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Коммунальные расходы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Прочие расходники",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[285]
[286,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[289,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-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]
[290,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[292,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[293,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,3,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Коммунальные расходы",null,null,3,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Прочие расходники",null,null,3,"кв.м.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[297]
[298,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Коммунальные расходы",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Прочие расходники",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[303]
[304,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Инженерные работы",null,null,null,"кол-во минут // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[306,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Сантехнические работы",null,null,null,"кол-во минут // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[307,null,null,null,null,null,0,"Затраты производств. времени на один кв.м.","Клининг, охрана, прочее",null,null,null,"кол-во минут // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[308,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,0,"Затраты времени произв. персонала на поток",null,null,null,null,"кол-во часов",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311]
[312,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315]
[316,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,3,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317]
[318,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,3,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319]
[320,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323]
[324,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325]
[326,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327]
[328,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[329]
[330,null,null,null,null,null,0,"Натуральный поток продаж"]
[331,null,null,null,null,null,0,"Натуральный поток продаж","Содержание и эксплуатация зданий",null,null,3,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Натуральный поток продаж","Коммунальные расходы",null,null,3,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,null,null,0,"Натуральный поток продаж","Прочие расходники",null,null,3,"кв.м.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[335]
[336,null,null,null,null,null,0,"Натуральный поток продаж"]
[337,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,3,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[341,null,null,null,null,null,0,"Себестоимость продаж","Содержание и эксплуатация зданий",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,null,null,0,"Себестоимость продаж","Коммунальные расходы",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,null,null,0,"Себестоимость продаж","Прочие расходники",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[345]
[346,null,null,null,null,null,0,"Себестоимость продаж"]
[347,null,null,null,null,null,0,"Себестоимость продаж","ФОТ производственных рабочих",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[351,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,7,null,0,0]
[352,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[353,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[354,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[355,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",null,null,0]
[356,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[357]
[358,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[360,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[361,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[362,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[363,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[364,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[365,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[366]
[367,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[369,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[370,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[371]
[372,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока производства"]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[375]
[376,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы",null,null,null,"блок общих производственных закупок"]
[377,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Содержание и эксплуатация зданий",null,null,null,"руб. // кв.м.",null,null,"*",2,null,0,null,null,null,null,2.5165779624681863,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Коммунальные расходы",null,null,null,"руб. // кв.м.",null,null,"*",2,null,0,null,null,null,null,2.5165779624681863,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.1840499999999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.2823322499999996,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.385037201249999,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.4923638753062489,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.6045202496950295,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.721723660931306,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.8442012256732139,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,2.9721902808285083,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,3.1059388434657906,0]
[379,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Прочие расходники",null,null,null,"руб. // кв.м.",null,null,"*",1,null,0,null,null,null,null,1.2582889812340932,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.0920249999999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1411661249999998,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.1925186006249995,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.2461819376531245,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.3022601248475147,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.360861830465653,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4221006128366069,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.4860951404142542,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,1.5529694217328953,0]
[380,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[381,null,null,null,null,null,0,"Индексация прайс-листа"]
[382,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"*",4.4999999999999998E-2,null,0]
[383,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",12,null,0]
[384]
[385,null,null,null,null,null,0,"Натуральный поток закупок"]
[386,null,null,null,null,null,0,"Натуральный поток закупок","Содержание и эксплуатация зданий",null,null,null,"кв.м.",null,null,null,"начисление",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[387,null,null,null,null,null,0,"Натуральный поток закупок","Коммунальные расходы",null,null,null,"кв.м.",null,null,null,"начисление",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[388,null,null,null,null,null,0,"Натуральный поток закупок","Прочие расходники",null,null,null,"кв.м.",null,null,null,"начисление",null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[389,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[390]
[391,null,null,null,null,null,0,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5039612.4686994171,null,null,0,0,0,0,0,0,0,0,0,0,3000,6000,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,12540,15675,18809.999999999996,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,26208.6,29484.674999999992,34234.983749999992,37658.482124999995,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,0]
[392,null,null,null,null,null,0,"Прямые производственные расходы","Содержание и эксплуатация зданий",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[393,null,null,null,null,null,0,"Прямые производственные расходы","Коммунальные расходы",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[394,null,null,null,null,null,0,"Прямые производственные расходы","Прочие расходники",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[395,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[397,null,null,null,null,null,0,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5000477.6392717492,null,null,0,0,0,0,0,0,0,0,0,300,1200,4240.5,7021.5,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9718.4999999999982,10658.999999999998,13794,17027.752499999999,20046.757499999992,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,23260.132499999992,24242.954999999994,27666.453374999997,31252.117462499991,35604.383099999992,38685.531637499997,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41266.849412249983,41636.587236749983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,43123.857635801229,43510.233662403734,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,45064.431229412279,45468.194177211895,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,47092.33063473583,47514.262915186424,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,49211.485513298947,49652.404746369808,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51426.002361397375,51886.762959956432,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53740.172467660261,54221.667293154474,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,50316.2092641458,0]
[398,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков"]
[399,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[400,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[401,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[402,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[403,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[404,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[405]
[406,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,26831962.681603458,null,null,0,0,0,0,0,0,0,0,0,0,15750,33250,52272.500000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,70297.5,88322.5,106347.5,128103.67499999999,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,146669.42499999999,165235.17499999999,189314.95275,208437.67525000003,227560.39775000003,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[407]
[408,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация"]
[409,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",70000,null,0]
[410,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[411]
[412,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,26690851.461772323,null,null,0,0,0,0,0,0,0,0,0,0,7875,24500,42761.25,53173.750000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,62186.25,79310,97335,117225.58749999999,129031.96250000001,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,138314.83750000002,155952.29999999999,177275.06387499999,198876.31400000001,217999.03650000005,228516.53387500002,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,232914.76005000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,239902.20285150001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,247099.26893704501,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,254512.24700515636,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,262147.61441531102,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,270012.04284777038,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,278112.40413320344,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[413,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков"]
[414,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[415,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[416,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[417,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[418,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[419,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[420]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":159,"rows_kept":326,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"HR",null,null,"Штатное расписание",null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,1640.125,null,null,7.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,7.5500000000000007,8.1750000000000007,9.1,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.7249999999999996,10.35,10.975,12.05,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.675000000000001,13.3,12.225,12.850000000000001,13.475000000000001,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,0]
[17,null,null,null,null,null,0,"Количество сотрудников","Сотрудники маркетинга",null,null,null,"ставка*период",null,null,null,"Mrkting",null,null,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[18,null,null,null,null,null,0,"Количество сотрудников","Продавцы-консультанты",null,null,null,"ставка*период",null,null,null,"Sales",null,null,null,null,null,null,480.375,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.75,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.5,1.875,2.25,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,3,3.375,3.75,4.125,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0]
[19,null,null,null,null,null,0,"Количество сотрудников","Производственные рабочие",null,null,null,"ставка*период",null,null,null,"Prdction",null,null,null,null,null,null,319.95000000000005,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.47499999999999998,0.72500000000000009,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.97499999999999998,1.2250000000000001,1.4750000000000001,1.7250000000000001,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.9750000000000001,2.2250000000000001,2.4750000000000001,2.7250000000000005,2.9750000000000005,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,0]
[20,null,null,null,null,null,0,"Количество сотрудников","Генеральный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,123.59999999999998,"*",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[21,null,null,null,null,null,0,"Количество сотрудников","Менеджер по кадрам, администратор офиса",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,132,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[22,null,null,null,null,null,0,"Количество сотрудников","Главный бухгалтер",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,123.59999999999998,"*",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[23,null,null,null,null,null,0,"Количество сотрудников","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,36,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,0,"Количество сотрудников","Менеджер по закупкам",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,133,"*",null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[25,null,null,null,null,null,0,"Количество сотрудников","Инженер по строительству",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,36,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,0,"Количество сотрудников","Инженер по эксплуатации, главный энергетик",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,123.59999999999998,"*",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,0,"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,0]
[30]
[31,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,80691.13084463308,null,null,72138.364779874217,72446.043165467621,72446.043165467621,72446.043165467621,72446.043165467621,72446.043165467621,79640.287769784176,79640.287769784176,79640.287769784176,79640.287769784176,77135.761589403963,74984.709480122314,77099.31318681319,77085.61643835617,77085.61643835617,77085.61643835617,77085.61643835617,77085.61643835617,77250,77250,77250,75542.159383033417,74028.140096618357,72686.560364464691,75906.6192946058,75903.216356107645,75903.216356107645,75903.216356107645,75903.216356107645,75903.216356107645,76031.166666666657,76031.166666666657,76031.166666666657,76031.166666666657,74848.901380670606,73774.427631578947,76248.987443762788,75144.640924124513,74142.738423005561,74147.086851851855,74147.086851851855,74147.086851851855,74264.964629629641,74264.964629629641,74264.964629629641,74264.964629629641,74264.964629629641,74264.964629629641,76371.499457407393,76371.499457407393,76371.499457407393,76371.499457407393,76371.499457407393,76371.499457407393,76492.913568518517,76492.913568518517,76492.913568518517,76492.913568518517,76492.913568518517,76492.913568518517,78662.644441129625,78662.644441129625,78662.644441129625,78662.644441129625,78662.644441129625,78662.644441129625,78787.700975574058,78787.700975574058,78787.700975574058,78787.700975574058,78787.700975574058,78787.700975574058,81022.523774363508,81022.523774363508,81022.523774363508,81022.523774363508,81022.523774363508,81022.523774363508,81151.332004841301,81151.332004841301,81151.332004841301,81151.332004841301,81151.332004841301,81151.332004841301,83453.199487594422,83453.199487594422,83453.199487594422,83453.199487594422,83453.199487594422,83453.199487594422,83585.871964986538,83585.871964986538,83585.871964986538,83585.871964986538,83585.871964986538,83585.871964986538,85956.795472222264,85956.795472222264,85956.795472222264,85956.795472222264,85956.795472222264,85956.795472222264,86093.448123936134,86093.448123936134,86093.448123936134,86093.448123936134,86093.448123936134,86093.448123936134,88535.499336388908,88535.499336388908,88535.499336388908,88535.499336388908,88535.499336388908,88535.499336388908,88676.25156765421,88676.25156765421,88676.25156765421,88676.25156765421,88676.25156765421,88676.25156765421,91191.564316480581,91191.564316480581,91191.564316480581,91191.564316480581,91191.564316480581,91191.564316480581,91336.539114683837,91336.539114683837,91336.539114683837,91336.539114683837,91336.539114683837,91336.539114683837,0]
[32,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Сотрудники маркетинга",null,null,null,"руб./ставка/пер.",null,null,null,"Mrkting",null,null,null,null,null,null,57789.702386394274,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[33,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Продавцы-консультанты",null,null,null,"руб./ставка/пер.",null,null,null,"Sales",null,null,null,null,null,null,41223.558935592162,null,null,0,0,0,0,0,0,0,0,0,0,35000,35000,36050,36050,36050,36050,36050,36050,36050,36050,36050,36050,36050,36050,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,47037.073277044263,0]
[34,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Производственные рабочие",null,null,null,"руб./ставка/пер.",null,null,null,"Prdction",null,null,null,null,null,null,82447.117871184266,null,null,0,0,0,0,0,0,0,0,0,0,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74262.999999999985,74263,74263,74263,74263,74263,74263,74263,74263,74263,74262.999999999985,74262.999999999985,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,81149.185201,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,83583.660757029982,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,88673.905697133101,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,91334.122868047096,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,94074.146554088511,0]
[35,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Генеральный директор",null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,0,null,null,null,null,232869.01256027023,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[36,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Менеджер по кадрам, администратор офиса",null,null,null,"руб./ставка/мес.",null,null,"*",40000,null,0,null,null,null,null,46573.80251205399,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[37,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Главный бухгалтер",null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,0,null,null,null,null,139721.40753616201,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[38,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,72121,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Менеджер по закупкам",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,81504.154396094673,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[40,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Инженер по строительству",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,72121,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Инженер по эксплуатации, главный энергетик",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,81504.154396094673,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,133023834.54469329,null,null,573500,503500,503500,503500,503500,503500,553500,553500,553500,553500,582375,613000,701603.75,703406.25,703406.25,703406.25,703406.25,703406.25,704906.25,704906.25,704906.25,734647.5,766191.25,797735,914674.76249999995,916531.33749999991,916531.33749999991,916531.33749999991,916531.33749999991,916531.33749999991,918076.33749999991,918076.33749999991,918076.33749999991,918076.33749999991,948709.82499999995,981199.88749999995,932143.87150000001,965608.63587500004,999073.40025000006,1000985.6725,1000985.6725,1000985.6725,1002577.0225000001,1002577.0225000001,1002577.0225000001,1002577.0225000001,1002577.0225000001,1002577.0225000001,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1061945.6999552499,1061945.6999552499,1061945.6999552499,1061945.6999552499,1061945.6999552499,1061945.6999552499,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,0]
[45,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[46,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[47,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,26831962.681603458,null,null,0,0,0,0,0,0,0,0,0,0,15750,33250,52272.500000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,70297.5,88322.5,106347.5,128103.67499999999,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,146669.42499999999,165235.17499999999,189314.95275,208437.67525000003,227560.39775000003,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[48,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,29026093.657955669,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[49,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по кадрам, администратор офиса",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6147741.9315911271,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[50,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,17415656.194773383,null,null,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[51,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по закупкам",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,10828548.380284498,null,null,140000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[53,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по строительству",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по эксплуатации, главный энергетик",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,10159132.78028449,null,null,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[55,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[56]
[57,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала"]
[58,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,132407312.90566917,null,null,286750,538500,503500,503500,503500,503500,528500,553500,553500,553500,567937.5,597687.5,657301.875,702505,703406.25,703406.25,703406.25,703406.25,704156.25,704906.25,704906.25,719776.875,750419.375,781963.125,856204.88124999998,915603.04999999993,916531.33749999991,916531.33749999991,916531.33749999991,916531.33749999991,917303.83749999991,918076.33749999991,918076.33749999991,918076.33749999991,933393.08124999993,964954.85624999995,956671.87950000016,948876.25368750002,982341.01806250005,1000029.536375,1000985.6725,1000985.6725,1001781.3475,1002577.0225000001,1002577.0225000001,1002577.0225000001,1002577.0225000001,1002577.0225000001,1016796.1325875,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031834.7879250001,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1047300.016565125,1061945.6999552499,1061945.6999552499,1061945.6999552499,1061945.6999552499,1061945.6999552499,1062789.8315627498,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1078719.0170620787,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1094673.5265096326,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1111080.5875739411,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1127513.7323049214,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1144413.0052011595,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1161339.144274069,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1178745.3953571939,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1196179.3186022909,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1214107.7572179099,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1232064.6981603599,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,0]
[67,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7247904.5912020756,null,null,0,0,0,0,0,0,25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50750,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,52272.5,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53840.675000000003,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,55455.895250000001,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57119.572107499989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,58833.159270724995,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,60598.154048846744,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,62416.098670312145,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,64288.581630421511,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,66217.239079334162,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[68,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,20034651.00264173,null,null,0,0,0,0,0,0,0,0,0,0,6562.5,19687.5,33403.125,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,47315.625,60834.375,74353.125,89291.34375,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,104432.34375,118356.65625,134369.61562500001,150591.43968750001,164933.4815625,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,174686.0700375,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,179926.65213862498,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,185324.45170278376,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,190884.18525386724,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,196610.71081148327,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,202509.03213582776,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,208584.30309990258,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[69,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"оплата",null,null,0,null,null,null,26690851.461772323,null,null,0,0,0,0,0,0,0,0,0,0,7875,24500,42761.25,53173.750000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,62186.25,79310,97335,117225.58749999999,129031.96250000001,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,138314.83750000002,155952.29999999999,177275.06387499999,198876.31400000001,217999.03650000005,228516.53387500002,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,232914.76005000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,239902.20285150001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,247099.26893704501,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,254512.24700515636,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,262147.61441531102,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,270012.04284777038,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,278112.40413320344,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[70,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,28891702.020021256,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,142250,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,172731,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,204753.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,264868.95631733665,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[71,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по кадрам, администратор офиса",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,6120863.6040042443,null,null,20000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40600,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41818,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43072.54,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,44364.716199999995,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45695.657685999991,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47066.527416579993,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,48478.523239077404,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49932.878936249719,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,51430.865304337203,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52973.791263467327,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[72,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,17335021.212012738,null,null,39000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,85350,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,103638.6,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,122852.22,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,158921.37379040197,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[73,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по закупкам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10781511.307007451,null,null,70000,105000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[75,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по строительству",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по эксплуатации, главный энергетик",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10112095.707007444,null,null,22750,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,49787.5,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,60455.85,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,71663.794999999998,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78]
[79,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,133045851.08644329,null,null,573500,503500,503500,503500,503500,503500,553500,553500,553500,553500,584125,614750,703406.25,703406.25,703406.25,703406.25,703406.25,703406.25,704906.25,704906.25,704906.25,736450,767993.75,799537.5,916531.33749999991,916531.33749999991,916531.33749999991,916531.33749999991,916531.33749999991,916531.33749999991,918076.33749999991,918076.33749999991,918076.33749999991,918076.33749999991,950566.39999999991,983056.46249999991,934056.14375000005,967520.90812499996,1000985.6725,1000985.6725,1000985.6725,1000985.6725,1002577.0225,1002577.0225,1002577.0225,1002577.0225,1002577.0225,1002577.0225,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1031015.2426749999,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1032654.333175,1061945.6999552497,1061945.6999552497,1061945.6999552497,1061945.6999552497,1061945.6999552497,1061945.6999552497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1063633.9631702497,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1093804.0709539074,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1095542.9820653575,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1126618.1930825247,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1128409.2715273183,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1160416.7388750005,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1162261.5496731377,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1195229.2410412503,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1197129.3961633318,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1231086.1182724878,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,1233043.2780482317,0]
[80,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[81,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[82,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[83,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,29026093.657955669,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[84,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по кадрам, администратор офиса",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,6147741.9315911271,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[85,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,17415656.194773383,null,null,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[86,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер по закупкам",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,10828548.380284498,null,null,140000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[88,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по строительству",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по эксплуатации, главный энергетик",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,10159132.78028449,null,null,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92]
[93,null,null,null,null,null,0,"Потребность в офисе",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1640.125,null,null,7.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,7.5500000000000007,8.1750000000000007,9.1,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.7249999999999996,10.35,10.975,12.05,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.675000000000001,13.3,12.225,12.850000000000001,13.475000000000001,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,0]
[94,null,null,null,null,null,0,"Потребность в офисе","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[95,null,null,null,null,null,0,"Потребность в офисе","Продавцы-консультанты",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,480.375,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.75,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.5,1.875,2.25,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,3,3.375,3.75,4.125,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0]
[96,null,null,null,null,null,0,"Потребность в офисе","Производственные рабочие",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,319.95000000000005,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.47499999999999998,0.72500000000000009,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.97499999999999998,1.2250000000000001,1.4750000000000001,1.7250000000000001,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.9750000000000001,2.2250000000000001,2.4750000000000001,2.7250000000000005,2.9750000000000005,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,0]
[97,null,null,null,null,null,0,"Потребность в офисе","Генеральный директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[98,null,null,null,null,null,0,"Потребность в офисе","Менеджер по кадрам, администратор офиса",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[99,null,null,null,null,null,0,"Потребность в офисе","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[100,null,null,null,null,null,0,"Потребность в офисе","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,36,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"Потребность в офисе","Менеджер по закупкам",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,133,null,null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[102,null,null,null,null,null,0,"Потребность в офисе","Инженер по строительству",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,36,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Потребность в офисе","Инженер по эксплуатации, главный энергетик",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,59.193560606060601,null,null,43.3,38.299999999999997,38.299999999999997,38.299999999999997,38.299999999999997,38.299999999999997,38.299999999999997,38.299999999999997,38.299999999999997,38.299999999999997,40.475000000000001,42.725000000000001,47.174999999999997,47.25,47.25,47.25,47.25,47.25,47.25,47.25,47.25,49.424999999999997,51.674999999999997,53.924999999999997,59.474999999999994,59.55,59.55,59.55,59.55,59.55,59.55,59.55,59.55,59.55,61.724999999999994,63.974999999999994,58.424999999999997,60.674999999999997,62.924999999999997,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,0]
[107,null,null,null,null,null,0,"Норматив необходимой офисной площади","Сотрудники маркетинга",null,null,null,"кв.м.",null,null,"*",4,null,0,null,null,null,null,4,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0]
[108,null,null,null,null,null,0,"Норматив необходимой офисной площади","Продавцы-консультанты",null,null,null,"кв.м.",null,null,"*",4,null,0,null,null,null,null,15.75,null,null,0,0,0,0,0,0,0,0,0,0,1.5,3,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,6,7.5,9,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,12,13.5,15,16.5,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,0]
[109,null,null,null,null,null,0,"Норматив необходимой офисной площади","Производственные рабочие",null,null,null,"кв.м.",null,null,"*",3,null,0,null,null,null,null,7.8676229508196727,null,null,0,0,0,0,0,0,0,0,0,0,0.67500000000000004,1.4249999999999998,2.1750000000000003,2.2500000000000004,2.2500000000000004,2.2500000000000004,2.2500000000000004,2.2500000000000004,2.2500000000000004,2.2500000000000004,2.2500000000000004,2.9249999999999998,3.6750000000000003,4.4250000000000007,5.1750000000000007,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.2500000000000018,5.9250000000000007,6.6750000000000007,7.4250000000000007,8.1750000000000007,8.9250000000000007,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,9.0000000000000018,0]
[110,null,null,null,null,null,0,"Норматив необходимой офисной площади","Генеральный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,9.3636363636363633,null,null,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[111,null,null,null,null,null,0,"Норматив необходимой офисной площади","Менеджер по кадрам, администратор офиса",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0]
[112,null,null,null,null,null,0,"Норматив необходимой офисной площади","Главный бухгалтер",null,null,null,"кв.м.",null,null,"*",7,null,0,null,null,null,null,6.5545454545454547,null,null,4.55,4.55,4.55,4.55,4.55,4.55,4.55,4.55,4.55,4.55,4.55,4.55,5.25,5.25,5.25,5.25,5.25,5.25,5.25,5.25,5.25,5.25,5.25,5.25,6.3,6.3,6.3,6.3,6.3,6.3,6.3,6.3,6.3,6.3,6.3,6.3,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0]
[113,null,null,null,null,null,0,"Норматив необходимой офисной площади","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Норматив необходимой офисной площади","Менеджер по закупкам",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5.0378787878787881,null,null,10,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0]
[115,null,null,null,null,null,0,"Норматив необходимой офисной площади","Инженер по строительству",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,0,"Норматив необходимой офисной площади","Инженер по эксплуатации, главный энергетик",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,4.6818181818181817,null,null,3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,0,"Потребность в офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,60.472727272727262,null,null,43.3,43.3,43.3,43.3,43.3,43.3,43.3,43.3,43.3,43.3,43.3,43.3,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,53.924999999999997,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63.974999999999994,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,0]
[120]
[121,null,null,null,null,null,0,"Ежег. индексация арендной ставки",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[122]
[123,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,1291.5261056660245,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,0]
[124,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период","Необходимо задать ставку аренды за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",1000,null,0]
[125]
[126,null,null,null,null,null,0,"Аренда офиса",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,10402485.344718657,null,null,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,0]
[127]
[128,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10402485.344718657,null,null,86600,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,0,0]
[129,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[130,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[131,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[132,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[133,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[134,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[135,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[136,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[137,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[138,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[139]
[140,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,10402485.344718657,null,null,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,0]
[141,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143]
[144,null,null,null,null,null,0,"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,16.5,null,null,7.95,0,0,0,0,0,0,0,0,0,0.6,0.625,0.92500000000000004,2.5000000000000022E-2,0,0,0,0,0,0,0,0.59999999999999987,0.62500000000000011,0.625,1.0750000000000002,2.5000000000000355E-2,0,0,0,0,0,0,0,0,0.59999999999999964,0.625,0.92499999999999993,0.62500000000000044,0.625,2.4999999999999911E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,0,"Потребность в организации рабочего места","Сотрудники маркетинга",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Потребность в организации рабочего места","Продавцы-консультанты",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,4.5,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0.375,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0,0.375,0.375,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Потребность в организации рабочего места","Производственные рабочие",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,3.0000000000000004,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.24999999999999997,0.25000000000000011,2.5000000000000022E-2,0,0,0,0,0,0,0,0.22499999999999987,0.25000000000000011,0.25,0.25,2.5000000000000355E-2,0,0,0,0,0,0,0,0,0.22499999999999964,0.25,0.25,0.25000000000000044,0.25,2.4999999999999911E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,0,"Потребность в организации рабочего места","Генеральный директор",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,0.65,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,0,"Потребность в организации рабочего места","Менеджер по кадрам, администратор офиса",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Потребность в организации рабочего места","Главный бухгалтер",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,0.65,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Потребность в организации рабочего места","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Потребность в организации рабочего места","Менеджер по закупкам",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Потребность в организации рабочего места","Инженер по строительству",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"Потребность в организации рабочего места","Инженер по эксплуатации, главный энергетик",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,0.65,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[156]
[157,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,623728.94400000002,null,null,331000,0,0,0,0,0,0,0,0,0,18000,18750,34060,780.00000000000068,0,0,0,0,0,0,0,18719.999999999996,19500.000000000004,19500,42993.600000000006,811.20000000001164,0,0,0,0,0,0,0,0,19468.799999999992,20280.000000000004,36839.296000000002,21091.200000000019,21091.200000000004,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",30000,null,0,null,null,null,null,30000,null,null,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Продавцы-консультанты",null,null,null,"руб.",null,null,"*",30000,null,0,null,null,null,null,143768.16,null,null,0,0,0,0,0,0,0,0,0,0,11250,11250,11700,0,0,0,0,0,0,0,0,11700,11700,11700,12168.000000000002,0,0,0,0,0,0,0,0,0,12168.000000000002,12168.000000000002,12654.720000000001,12654.720000000001,12654.720000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Производственные рабочие",null,null,null,"руб.",null,null,"*",30000,null,0,null,null,null,null,95939.088000000003,null,null,0,0,0,0,0,0,0,0,0,0,6750,7499.9999999999991,7800.0000000000036,780.00000000000068,0,0,0,0,0,0,0,7019.9999999999964,7800.0000000000036,7800,8112.0000000000009,811.20000000001164,0,0,0,0,0,0,0,0,7300.7999999999893,8112.0000000000009,8436.4800000000014,8436.4800000000159,8436.4800000000014,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Генеральный директор",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,51436.32,null,null,32500,0,0,0,0,0,0,0,0,0,0,0,5199.9999999999991,0,0,0,0,0,0,0,0,0,0,0,8112.0000000000018,0,0,0,0,0,0,0,0,0,0,0,5624.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Менеджер по кадрам, администратор офиса",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Главный бухгалтер",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,51436.32,null,null,32500,0,0,0,0,0,0,0,0,0,0,0,5199.9999999999991,0,0,0,0,0,0,0,0,0,0,0,8112.0000000000018,0,0,0,0,0,0,0,0,0,0,0,5624.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,40000,null,null,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Менеджер по закупкам",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Инженер по строительству",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,40000,null,null,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Инженер по эксплуатации, главный энергетик",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,41149.055999999997,null,null,26000,0,0,0,0,0,0,0,0,0,0,0,4159.9999999999991,0,0,0,0,0,0,0,0,0,0,0,6489.6000000000013,0,0,0,0,0,0,0,0,0,0,0,4499.4559999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[169]
[170,null,null,null,null,null,0,"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,0]
[171]
[172,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,623728.94400000002,null,null,331000,0,0,0,0,0,0,0,0,0,18000,18750,34060,780.00000000000068,0,0,0,0,0,0,0,18719.999999999996,19500.000000000004,19500,42993.600000000006,811.20000000001164,0,0,0,0,0,0,0,0,19468.799999999992,20280.000000000004,36839.296000000002,21091.200000000019,21091.200000000004,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,623728.94400000002,null,null,331000,0,0,0,0,0,0,0,0,0,18000,18750,34060,780.00000000000068,0,0,0,0,0,0,0,18719.999999999996,19500.000000000004,19500,42993.600000000006,811.20000000001164,0,0,0,0,0,0,0,0,19468.799999999992,20280.000000000004,36839.296000000002,21091.200000000019,21091.200000000004,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[176,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[177,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[178,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[179,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[180,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[181,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[182,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[183,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[184,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[185]
[186,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,623728.94400000002,null,null,331000,0,0,0,0,0,0,0,0,0,18000,18750,34060,780.00000000000068,0,0,0,0,0,0,0,18719.999999999996,19500.000000000004,19500,42993.600000000006,811.20000000001164,0,0,0,0,0,0,0,0,19468.799999999992,20280.000000000004,36839.296000000002,21091.200000000019,21091.200000000004,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189]
[190,null,null,null,null,null,0,"Потребность в оргтехнике",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,16.5,null,null,7.95,0,0,0,0,0,0,0,0,0,0.6,0.625,0.92500000000000004,2.5000000000000022E-2,0,0,0,0,0,0,0,0.59999999999999987,0.62500000000000011,0.625,1.0750000000000002,2.5000000000000355E-2,0,0,0,0,0,0,0,0,0.59999999999999964,0.625,0.92499999999999993,0.62500000000000044,0.625,2.4999999999999911E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,null,null,null,0,"Потребность в оргтехнике","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Потребность в оргтехнике","Продавцы-консультанты",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,4.5,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0.375,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0,0.375,0.375,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Потребность в оргтехнике","Производственные рабочие",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,3.0000000000000004,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.24999999999999997,0.25000000000000011,2.5000000000000022E-2,0,0,0,0,0,0,0,0.22499999999999987,0.25000000000000011,0.25,0.25,2.5000000000000355E-2,0,0,0,0,0,0,0,0,0.22499999999999964,0.25,0.25,0.25000000000000044,0.25,2.4999999999999911E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Потребность в оргтехнике","Генеральный директор",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,0.65,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,0,"Потребность в оргтехнике","Менеджер по кадрам, администратор офиса",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,null,null,null,null,null,0,"Потребность в оргтехнике","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,0.65,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,null,null,null,null,null,0,"Потребность в оргтехнике","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,0,"Потребность в оргтехнике","Менеджер по закупкам",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Потребность в оргтехнике","Инженер по строительству",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Потребность в оргтехнике","Инженер по эксплуатации, главный энергетик",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,0.65,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[202]
[203,null,null,null,null,null,0,"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,35000,null,null,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Продавцы-консультанты",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,170367.421875,null,null,0,0,0,0,0,0,0,0,0,0,13125,13125,13781.25,0,0,0,0,0,0,0,0,13781.25,13781.25,13781.25,14470.3125,0,0,0,0,0,0,0,0,0,14470.3125,14470.3125,15193.828125000002,15193.828125000002,15193.828125000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Производственные рабочие",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,113716.20312500001,null,null,0,0,0,0,0,0,0,0,0,0,7875,8749.9999999999982,9187.5000000000036,918.75000000000091,0,0,0,0,0,0,0,8268.7499999999964,9187.5000000000036,9187.5,9646.875,964.68750000001364,0,0,0,0,0,0,0,0,8682.1874999999854,9646.875,10129.218750000002,10129.21875000002,10129.218750000002,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Генеральный директор",null,null,null,"руб.",null,null,"*",70000,null,0,null,null,null,null,72529.625,null,null,45500,0,0,0,0,0,0,0,0,0,0,0,7349.9999999999982,0,0,0,0,0,0,0,0,0,0,0,11576.250000000002,0,0,0,0,0,0,0,0,0,0,0,8103.3749999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Менеджер по кадрам, администратор офиса",null,null,null,"руб.",null,null,"*",60000,null,0,null,null,null,null,60000,null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Главный бухгалтер",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,51806.875,null,null,32500,0,0,0,0,0,0,0,0,0,0,0,5249.9999999999991,0,0,0,0,0,0,0,0,0,0,0,8268.7500000000018,0,0,0,0,0,0,0,0,0,0,0,5788.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Менеджер по закупкам",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Инженер по строительству",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,40000,null,null,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Инженер по эксплуатации, главный энергетик",null,null,null,"руб.",null,null,"*",30000,null,0,null,null,null,null,31084.125,null,null,19500,0,0,0,0,0,0,0,0,0,0,0,3149.9999999999995,0,0,0,0,0,0,0,0,0,0,0,4961.2500000000009,0,0,0,0,0,0,0,0,0,0,0,3472.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[215]
[216,null,null,null,null,null,0,"Ежег. индексация оргтехники",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[217]
[218,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[222,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[223,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[224,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[225,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[227,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[228,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[229,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[230,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[231]
[232,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235]
[236,null,null,null,null,null,0,"Потребность в канцелярских товарах",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,1640.125,null,null,7.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,7.5500000000000007,8.1750000000000007,9.1,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.7249999999999996,10.35,10.975,12.05,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.675000000000001,13.3,12.225,12.850000000000001,13.475000000000001,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,0]
[237,null,null,null,null,null,0,"Потребность в канцелярских товарах","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[238,null,null,null,null,null,0,"Потребность в канцелярских товарах","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,480.375,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.75,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.5,1.875,2.25,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,3,3.375,3.75,4.125,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0]
[239,null,null,null,null,null,0,"Потребность в канцелярских товарах","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,319.95000000000005,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.47499999999999998,0.72500000000000009,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.97499999999999998,1.2250000000000001,1.4750000000000001,1.7250000000000001,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.9750000000000001,2.2250000000000001,2.4750000000000001,2.7250000000000005,2.9750000000000005,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,0]
[240,null,null,null,null,null,0,"Потребность в канцелярских товарах","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[241,null,null,null,null,null,0,"Потребность в канцелярских товарах","Менеджер по кадрам, администратор офиса",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[242,null,null,null,null,null,0,"Потребность в канцелярских товарах","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[243,null,null,null,null,null,0,"Потребность в канцелярских товарах","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,36,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Потребность в канцелярских товарах","Менеджер по закупкам",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,133,null,null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[245,null,null,null,null,null,0,"Потребность в канцелярских товарах","Инженер по строительству",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,36,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Потребность в канцелярских товарах","Инженер по эксплуатации, главный энергетик",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Норматив расходов на канцтовары",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1796681.0183494675,null,null,7445,6945,6945,6945,6945,6945,6945,6945,6945,6945,7245,7557.5,8820,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,9148.125,9476.25,9804.375,11515.612499999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11860.143749999999,12204.674999999999,12053.770312500001,12415.528125000001,12777.285937500001,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,0]
[250,null,null,null,null,null,0,"Норматив расходов на канцтовары","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,85240.722973957614,null,null,500,500,500,500,500,500,500,500,500,500,500,500,525,525,525,525,525,525,525,525,525,525,525,525,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,0]
[251,null,null,null,null,null,0,"Норматив расходов на канцтовары","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,324630.3705703094,null,null,0,0,0,0,0,0,0,0,0,0,187.5,375,590.625,590.625,590.625,590.625,590.625,590.625,590.625,590.625,590.625,787.5,984.375,1181.25,1447.03125,1447.03125,1447.03125,1447.03125,1447.03125,1447.03125,1447.03125,1447.03125,1447.03125,1447.03125,1653.75,1860.46875,2170.5468750000005,2387.6015625000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2604.6562500000005,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2734.8890624999999,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,2871.6335156250002,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3015.2151914062501,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3165.9759509765631,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3324.2747485253908,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3490.4884859516606,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,3665.0129102492433,0]
[252,null,null,null,null,null,0,"Норматив расходов на канцтовары","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,216257.99235937287,null,null,0,0,0,0,0,0,0,0,0,0,112.5,237.5,380.62500000000006,393.75000000000006,393.75000000000006,393.75000000000006,393.75000000000006,393.75000000000006,393.75000000000006,393.75000000000006,393.75000000000006,511.875,643.125,774.375,950.90625,964.68750000000023,964.68750000000023,964.68750000000023,964.68750000000023,964.68750000000023,964.68750000000023,964.68750000000023,964.68750000000023,964.68750000000023,1088.71875,1226.53125,1432.5609375000001,1577.2640625000004,1721.9671875000004,1736.4375000000005,1736.4375000000005,1736.4375000000005,1736.4375000000005,1736.4375000000005,1736.4375000000005,1736.4375000000005,1736.4375000000005,1736.4375000000005,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1823.2593750000003,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,1914.4223437500004,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2010.1434609375003,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2110.6506339843759,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2216.1831656835943,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2326.9923239677742,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,2443.3419401661627,0]
[253,null,null,null,null,null,0,"Норматив расходов на канцтовары","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,0,null,null,null,null,323616.89189583051,null,null,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,1984.5,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,0]
[254,null,null,null,null,null,0,"Норматив расходов на канцтовары","Менеджер по кадрам, администратор офиса",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,170481.44594791523,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,1628.8946267774415,0]
[255,null,null,null,null,null,0,"Норматив расходов на канцтовары","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,0,null,null,null,null,485425.33784374531,null,null,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2362.5,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,2976.75,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,0]
[256,null,null,null,null,null,0,"Норматив расходов на канцтовары","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,18915,null,null,500,500,500,500,500,500,500,500,500,500,500,500,525,525,525,525,525,525,525,525,525,525,525,525,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Норматив расходов на канцтовары","Менеджер по закупкам",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,85740.722973957629,null,null,1000,500,500,500,500,500,500,500,500,500,500,500,525,525,525,525,525,525,525,525,525,525,525,525,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,703.5502113281251,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,738.72772189453133,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,775.6641079892579,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,814.44731338872077,0]
[258,null,null,null,null,null,0,"Норматив расходов на канцтовары","Инженер по строительству",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,37830,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Норматив расходов на канцтовары","Инженер по эксплуатации, главный энергетик",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,48542.533784374595,null,null,195,195,195,195,195,195,195,195,195,195,195,195,236.25,236.25,236.25,236.25,236.25,236.25,236.25,236.25,236.25,236.25,236.25,236.25,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,297.67500000000001,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Ежег. индексация канцелярии",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[263]
[264,null,null,null,null,null,0,"Канцелярские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1796681.0183494675,null,null,7445,6945,6945,6945,6945,6945,6945,6945,6945,6945,7245,7557.5,8820,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,9148.125,9476.25,9804.375,11515.612499999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11860.143749999999,12204.674999999999,12053.770312500001,12415.528125000001,12777.285937500001,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,0]
[265]
[266,null,null,null,null,null,0,"Канцелярские расходы",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1796681.0183494675,null,null,7445,6945,6945,6945,6945,6945,6945,6945,6945,6945,7245,7557.5,8820,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,9148.125,9476.25,9804.375,11515.612499999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11860.143749999999,12204.674999999999,12053.770312500001,12415.528125000001,12777.285937500001,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,0]
[267,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[268,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[269,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[270,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[271,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[272,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[273,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[274,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[275,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[276,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[277]
[278,null,null,null,null,null,0,"Канцелярские расходы",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,1796681.0183494675,null,null,7445,6945,6945,6945,6945,6945,6945,6945,6945,6945,7245,7557.5,8820,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,9148.125,9476.25,9804.375,11515.612499999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11860.143749999999,12204.674999999999,12053.770312500001,12415.528125000001,12777.285937500001,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,0]
[279,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[280,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[281]
[282,null,null,null,null,null,0,"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,1640.125,null,null,7.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,6.95,7.5500000000000007,8.1750000000000007,9.1,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.125,9.7249999999999996,10.35,10.975,12.05,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.075000000000001,12.675000000000001,13.3,12.225,12.850000000000001,13.475000000000001,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,0]
[283,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[284,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,480.375,null,null,0,0,0,0,0,0,0,0,0,0,0.375,0.75,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.5,1.875,2.25,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,2.625,3,3.375,3.75,4.125,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0]
[285,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,319.95000000000005,null,null,0,0,0,0,0,0,0,0,0,0,0.22500000000000001,0.47499999999999998,0.72500000000000009,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.75000000000000011,0.97499999999999998,1.2250000000000001,1.4750000000000001,1.7250000000000001,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.7500000000000004,1.9750000000000001,2.2250000000000001,2.4750000000000001,2.7250000000000005,2.9750000000000005,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,3.0000000000000004,0]
[286,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[287,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Менеджер по кадрам, администратор офиса",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,132,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[288,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[289,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,36,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Менеджер по закупкам",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,133,null,null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[291,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Инженер по строительству",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,36,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Инженер по эксплуатации, главный энергетик",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,123.59999999999998,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[293,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294]
[295,null,null,null,null,null,0,"Норматив расходов на прочее",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[296,null,null,null,null,null,0,"Норматив расходов на прочее","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,14602.458503679141,null,null,100,100,100,100,100,100,100,100,100,100,100,100,102,102,102,102,102,102,102,102,102,102,102,102,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,0]
[297,null,null,null,null,null,0,"Норматив расходов на прочее","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,54178.822366556116,null,null,0,0,0,0,0,0,0,0,0,0,37.5,75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,153,191.25,229.5,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,273.10500000000002,312.12,351.13499999999999,397.95299999999997,437.74829999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,477.54359999999997,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,487.094472,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,496.83636144000002,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,506.77308866880003,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,516.90855044217597,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,527.24672145101954,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,537.79165588003991,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,548.5474889976407,0]
[298,null,null,null,null,null,0,"Норматив расходов на прочее","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,36088.252851037454,null,null,0,0,0,0,0,0,0,0,0,0,22.5,47.5,73.950000000000017,76.500000000000014,76.500000000000014,76.500000000000014,76.500000000000014,76.500000000000014,76.500000000000014,76.500000000000014,76.500000000000014,99.45,124.95000000000002,150.44999999999999,179.46899999999999,182.07000000000005,182.07000000000005,182.07000000000005,182.07000000000005,182.07000000000005,182.07000000000005,182.07000000000005,182.07000000000005,182.07000000000005,205.47899999999998,231.489,262.64897999999999,289.17918000000003,315.70938000000007,318.36240000000004,318.36240000000004,318.36240000000004,318.36240000000004,318.36240000000004,318.36240000000004,318.36240000000004,318.36240000000004,318.36240000000004,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,324.72964800000005,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,331.22424096000009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,337.84872577920009,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,344.60570029478401,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,351.49781430067975,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,358.52777058669329,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,365.69832599842721,0]
[299,null,null,null,null,null,0,"Норматив расходов на прочее","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,137516.10503679121,null,null,650,650,650,650,650,650,650,650,650,650,650,650,765,765,765,765,765,765,765,765,765,765,765,765,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,0]
[300,null,null,null,null,null,0,"Норматив расходов на прочее","Менеджер по кадрам, администратор офиса",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,146024.58503679131,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,0]
[301,null,null,null,null,null,0,"Норматив расходов на прочее","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,137516.10503679121,null,null,650,650,650,650,650,650,650,650,650,650,650,650,765,765,765,765,765,765,765,765,765,765,765,765,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,936.36,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,0]
[302,null,null,null,null,null,0,"Норматив расходов на прочее","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,11017.440000000008,null,null,300,300,300,300,300,300,300,300,300,300,300,300,306,306,306,306,306,306,306,306,306,306,306,306,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Норматив расходов на прочее","Менеджер по закупкам",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,44107.375511037411,null,null,600,300,300,300,300,300,300,300,300,300,300,300,306,306,306,306,306,306,306,306,306,306,306,306,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,312.12,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,324.729648,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,0]
[304,null,null,null,null,null,0,"Норматив расходов на прочее","Инженер по строительству",null,null,null,"руб./мес. / руб.",null,null,"*",200,null,0,null,null,null,null,7344.9599999999991,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Норматив расходов на прочее","Инженер по эксплуатации, главный энергетик",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,13751.610503679145,null,null,65,65,65,65,65,65,65,65,65,65,65,65,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,76.5,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,93.635999999999996,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,0]
[306,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[307]
[308,null,null,null,null,null,0,"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.02,null,0]
[309]
[310,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[311]
[312,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[313,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[314,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[315,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[316,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[317,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[318,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[319,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[320,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[321,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[322,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[323]
[324,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[325,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[326,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":159,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Exp",null,null,"Прочие расходы бизнес-проекта",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[17]
[18,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[19,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[20,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[21,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[22,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[23,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[24,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[25,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[26,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",15000,null,0]
[27,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[28,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[29]
[30,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[31,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-платеж","^",0]
[32,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[33,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"",0,null,0]
[34,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"",0,null,0]
[35,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[36,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[37,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"",30,null,0]
[38,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[39,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[40,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов авансирования",null,null,"кол-во периодов",null,null,"*",1,null,0]
[41]
[42,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45,null,null,null,null,null,0,"Юридические расходы",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[46,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[47,null,null,null,null,null,0,"Юридические расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[48,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[49,null,null,null,null,null,0,"Юридические расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[50,null,null,null,null,null,0,"Юридические расходы","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[51,null,null,null,null,null,0,"Юридические расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[52,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[53,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",15000,null,0]
[54,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[55,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[56]
[57,null,null,null,null,null,0,"Юридические расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2557221.6892187283,null,null,0,0,0,0,0,0,0,0,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,189000,0,0,0,0,0,0,0,0,0,0,0,198450,0,0,0,0,0,0,0,0,0,0,0,208372.50000000003,0,0,0,0,0,0,0,0,0,0,0,218791.125,0,0,0,0,0,0,0,0,0,0,0,229730.68125000005,0,0,0,0,0,0,0,0,0,0,0,241217.21531249993,0,0,0,0,0,0,0,0,0,0,0,253278.07607812507,0,0,0,0,0,0,0,0,0,0,0,265941.97988203127,0,0,0,0,0,0,0,0,0,0,0,279239.07887613284,0,0,0,0,0,0,0,0,0,0,0,293201.03281993943,0]
[58,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","ретро-платеж","^",0]
[59,null,null,null,null,null,0,"Юридические расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[60,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"",0,null,0]
[61,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"",0,null,0]
[62,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[63,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[64,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"",30,null,0]
[65,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[66,null,null,null,null,null,0,"Юридические расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[67,null,null,null,null,null,0,"Юридические расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов ретро-оплаты",null,null,"кол-во периодов",null,null,"*",12,null,0]
[68]
[69,null,null,null,null,null,0,"Юридические расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[70,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[71,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[72,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2841357.4324652534,null,null,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,0]
[73,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[74,null,null,null,null,null,0,"Расходы на ПО и т.п.","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[75,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[76,null,null,null,null,null,0,"Расходы на ПО и т.п.","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[77,null,null,null,null,null,0,"Расходы на ПО и т.п.","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[78,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[79,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[80,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",16666.666666666668,null,0]
[81,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[82,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[83]
[84,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2841357.4324652534,null,null,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,0]
[85,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[86,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[87,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[88,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[89,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[90,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[91,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[92,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[93,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[94,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[95]
[96,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2841357.4324652534,null,null,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,0]
[97,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[98,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[99,null,null,null,null,null,0,"Банковские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2102773.7475469438,null,null,0,0,0,0,0,0,0,0,0,0,1214.52,2429.04,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,5100.9840000000013,6376.2300000000014,7651.4760000000015,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,10712.0664,12051.074699999999,14059.587150000003,15465.545865000004,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,0]
[100,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[101,null,null,null,null,null,0,"Банковские расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[102,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[103,null,null,null,null,null,0,"Банковские расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[104,null,null,null,null,null,0,"Банковские расходы","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[105,null,null,null,null,null,0,"Банковские расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",2E-3,null,0]
[106,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[107,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[108,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[109,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[110]
[111,null,null,null,null,null,0,"Банковские расходы",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2102773.7475469438,null,null,0,0,0,0,0,0,0,0,0,0,1214.52,2429.04,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,5100.9840000000013,6376.2300000000014,7651.4760000000015,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,10712.0664,12051.074699999999,14059.587150000003,15465.545865000004,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,0]
[112,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[113,null,null,null,null,null,0,"Банковские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[114,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[115,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[116,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[118,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[119,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[120,null,null,null,null,null,0,"Банковские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[121,null,null,null,null,null,0,"Банковские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[122]
[123,null,null,null,null,null,0,"Банковские расходы",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2102773.7475469438,null,null,0,0,0,0,0,0,0,0,0,0,1214.52,2429.04,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,5100.9840000000013,6376.2300000000014,7651.4760000000015,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,10712.0664,12051.074699999999,14059.587150000003,15465.545865000004,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,0]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,0,"Расходы на АХО",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1704814.4594791536,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,0]
[127,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[128,null,null,null,null,null,0,"Расходы на АХО","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[129,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[130,null,null,null,null,null,0,"Расходы на АХО","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[131,null,null,null,null,null,0,"Расходы на АХО","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[132,null,null,null,null,null,0,"Расходы на АХО","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[133,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[134,null,null,null,null,null,0,"Расходы на АХО","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",10000,null,0]
[135,null,null,null,null,null,0,"Расходы на АХО","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[136,null,null,null,null,null,0,"Расходы на АХО","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[137]
[138,null,null,null,null,null,0,"Расходы на АХО",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1704814.4594791536,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,0]
[139,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[140,null,null,null,null,null,0,"Расходы на АХО","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[141,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[142,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[143,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[144,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[145,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[146,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[147,null,null,null,null,null,0,"Расходы на АХО","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[148,null,null,null,null,null,0,"Расходы на АХО","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[149]
[150,null,null,null,null,null,0,"Расходы на АХО",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,1704814.4594791536,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153,null,null,null,null,null,0,"Базы данных",null,null,6,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,377336.77606646542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,0]
[154,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2023-01-01","^",0]
[155,null,null,null,null,null,0,"Базы данных","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,13,null,0,0]
[156,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[157,null,null,null,null,null,0,"Базы данных","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[158,null,null,null,null,null,0,"Базы данных","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[159,null,null,null,null,null,0,"Базы данных","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[160,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[161,null,null,null,null,null,0,"Базы данных","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",2500,null,0]
[162,null,null,null,null,null,0,"Базы данных","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[163,null,null,null,null,null,0,"Базы данных","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[164]
[165,null,null,null,null,null,0,"Базы данных",null,null,null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,377336.77606646542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,0]
[166,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[167,null,null,null,null,null,0,"Базы данных","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[168,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[169,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[170,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[171,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[172,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[173,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[174,null,null,null,null,null,0,"Базы данных","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[175,null,null,null,null,null,0,"Базы данных","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[176]
[177,null,null,null,null,null,0,"Базы данных",null,null,null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,377336.77606646542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[180,null,null,null,null,null,0,"Транспортные расходы",null,null,7,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[181,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[182,null,null,null,null,null,0,"Транспортные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[183,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[184,null,null,null,null,null,0,"Транспортные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,132,null,0,0]
[185,null,null,null,null,null,0,"Транспортные расходы","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[186,null,null,null,null,null,0,"Транспортные расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[187,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[188,null,null,null,null,null,0,"Транспортные расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",26916.666666666668,null,0]
[189,null,null,null,null,null,0,"Транспортные расходы","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[190,null,null,null,null,null,0,"Транспортные расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[191]
[192,null,null,null,null,null,0,"Транспортные расходы",null,null,null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[193,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[194,null,null,null,null,null,0,"Транспортные расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[195,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[196,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[197,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[198,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[199,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[200,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[201,null,null,null,null,null,0,"Транспортные расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[202,null,null,null,null,null,0,"Транспортные расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[203]
[204,null,null,null,null,null,0,"Транспортные расходы",null,null,null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[205,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[206,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":159,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Credits",null,null,"Источники финансирования и их условия",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры финансирования и инвестирования"]
[17,null,null,null,null,null,0,"Параметры финансирования и инвестирования","Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.1,null,0]
[18,null,null,null,null,null,0,"Параметры финансирования и инвестирования","Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",4.2000000000000003E-2,null,0]
[19]
[20,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Свободный отрицательный финпоток проекта","Кассовый разрыв",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,352588915.74635834,null,null,1348236.3333333333,744453.77777777775,15730843.777777776,17255343.777777776,20894843.777777776,13046677.111111112,20248677.111111104,16614143.777777776,9398143.7777777761,0,0,0,0,450644.68244445324,13266677.30250001,18132960.42750001,26791960.42750001,20433293.760833323,18909143.760833323,15250591.094166666,5537104.5941666663,0,0,0,0,0,0,0,11674479.130658388,24760243.786108315,33459621.286108315,18409747.039441645,16883427.039441645,10715554.646941662,2632103.5454916954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей","NPV(Учредителя)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32904165.847662691]
[23,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей","Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,50000000,"*",null,50000000]
[24,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[25]
[26,null,null,null,null,null,0,"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,310000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,0,"Свободный отриц. финпоток для кредиторов","Кассовый разрыв проекта для кредиторов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,302588915.74635839,null,null,0,0,0,0,5973721.4444444403,13046677.111111112,20248677.111111104,16614143.777777776,9398143.7777777761,0,0,0,0,450644.68244444579,13266677.302500002,18132960.427499995,26791960.42750001,20433293.760833323,18909143.760833323,15250591.094166666,5537104.5941666663,0,0,0,0,0,0,0,11674479.130658388,24760243.786108345,33459621.286108345,18409747.039441675,16883427.039441645,10715554.646941662,2632103.5454916954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,0,"Финансирование лимитированным кредитом","NPV(Кредиторов)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,116805441.06052545]
[29,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,310000000,"*",null,null,null,null,null,310000000]
[30,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Ставка по кредиту",null,null,null,"%г",null,null,"*",0.08,null,0]
[31,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",10,null,0]
[32,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"*",36,null,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34]
[35,null,null,null,null,null,0,"Возврат кредита",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761894,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761898,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761912,3690476.1904761917,3690476.1904761917,3690476.1904761922,3690476.1904761926,3690476.1904761931,3690476.1904761936,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.1904761954,3690476.1904761968,3690476.1904761991,3690476.1904762015,3690476.1904762047,3690476.1904762089,3690476.1904762029,3690476.1904762089,3690476.1904762187,3690476.1904762089,3690476.1904761791,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Оплата процентов по кредиту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2042063.4920634921,2017460.3174603176,1992857.1428571427,1968253.9682539685,1943650.7936507934,1919047.6190476192,1894444.4444444445,1869841.2698412696,1845238.0952380951,1820634.9206349207,1796031.746031746,1771428.5714285716,1746825.3968253969,1722222.222222222,1697619.0476190476,1673015.8730158731,1648412.6984126985,1623809.5238095236,1599206.3492063493,1574603.1746031744,1549999.9999999998,1525396.8253968251,1500793.6507936507,1476190.476190476,1451587.3015873013,1426984.1269841264,1402380.9523809522,1377777.7777777775,1353174.6031746028,1328571.4285714279,1303968.2539682535,1279365.0793650788,1254761.9047619042,1230158.7301587295,1205555.555555555,1180952.3809523806,1156349.2063492059,1131746.0317460313,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0]
[37]
[38,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,18950093.706108335,12782221.313608333,4698770.2121583326,0,0,0,0,0,0,0,20766.03036317369,6565.0983600001782,0,0,0,118772.2876095511,2103339.068092376,0,0,0,0,0,0,0,0,0,0,0,1172588.1407131106,0,0,0,0,0,0,0,0,0,0,0,226570.86597590335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва","Осаточный кассовый разрыв",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,54588915.746358454]
[40,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва","Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.1,null,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42]
[43,null,null,null,null,null,0,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3139287.9330667304,6751358.0418925704,8833826.2466747575,6942991.8311816305,6639875.3913252279,2395563.1712244973,1239819.9439420425,0,0,0,0,0,0,0,0,0,0,292469.67919546366,381079.05873902421,407922.58441502508,423595.49151032325,453629.42854275089,482012.8483837815,510632.79672348872,316678.08693189081,0,752826.12723257765,940371.21821058635,972810.81963218097,1005520.7510656249,1038503.2652610131,1070794.9515088629,1089683.4762002714,1125648.3064384479,1159631.8835952766,1193898.657228413,994498.13766271528,0,1565001.8276942605,1666668.2434422821,1705160.320074142,1743973.1640112679,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1786114.4313499359,428746.89844409749,372485.5814283262,298870.36270603677,241012.09744618973,185679.80251847953,165716.77609160868,0,0,19622.076243175194,44225.250846350566,68828.425449524075,0,0,454359.41026199795,478962.58486517239,503565.75946834683,235699.25487605762,171693.0499356715,168517.39111284632,165118.0362427216,161588.07381346915,157807.82857561298,153791.05483908113,149535.78153305221,0,313336.73062912375,150394.81425429042,142558.38743586931,134451.63060560077,126072.29101338703,117418.09713621251,108494.80587363802,99414.110238635913,90033.707684982568,80370.108655021526,70420.953178117983,0,128043.11849479005,50979.877349942923,37090.975321257487,22881.305987305939,8348.196287211962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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]

{"sheet":"PL","index":14,"n_rows":165,"n_cols":42,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"PL",null,null,"Итоговый отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,33094558.701577801,null,null,63990,924310.79999999993,1975492.4265000003,3303484.0258724988,3481146.3447162001,3592020.3355010594,3706510.3280294198,3824737.8425444779,3946828.6317053265,4072912.8339658058,4203125.132743015,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577801,null,null,63990,924310.79999999993,1975492.4265000003,3303484.0258724988,3481146.3447162001,3592020.3355010594,3706510.3280294198,3824737.8425444779,3946828.6317053265,4072912.8339658058,4203125.132743015,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998072,null,null,3000,43890,95006.175000000017,160904.42362499994,171722.67848999996,179450.19902204999,187525.45797804219,195964.10358705407,204782.48824847132,213997.70021965262,223627.59672953689,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998072,null,null,3000,43890,95006.175000000017,160904.42362499994,171722.67848999996,179450.19902204999,187525.45797804219,195964.10358705407,204782.48824847132,213997.70021965262,223627.59672953689,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990362,null,null,1500,21945,47503.087500000009,80452.211812499969,85861.339244999981,89725.099511024993,93762.728989021096,97982.051793527033,102391.24412423566,106998.85010982631,111813.79836476845,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26853979.223353423,null,null,52500,757050,1615220.25,2696303.8724999996,2836282.2011999995,2921370.6672359989,3009011.7872530799,3099282.1408706731,3192260.6050967914,3288028.4232496959,3386669.2759471871,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2040902.4209748604,null,null,3990,57535.799999999996,122756.73899999997,204919.09431000004,215557.44729119996,222024.17070993595,228684.89583123405,235545.44270617104,242611.80598735614,249890.16016697689,257386.86497198616,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,843061169.44298244,null,null,1454160,21392494.200000007,46563558.4485,79296590.480377495,85094252.700283825,89412148.661748946,93947867.119083107,98712358.476923689,103717122.50373621,108974235.85824783,114496380.99408132,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298244,null,null,1454160,21392494.200000007,46563558.4485,79296590.480377495,85094252.700283825,89412148.661748946,93947867.119083107,98712358.476923689,103717122.50373621,108974235.85824783,114496380.99408132,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,43425572.436202198,null,null,679750.83333333337,1965640.0166666666,2904521.0950833336,3810733.6457074992,4056128.1620864002,4271000.0450739916,4513345.3664574604,4788190.2694839984,5101551.8939029705,5460636.1395112351,5874074.9688953059,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8561571.6863999981,null,null,125000,325000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8561571.6863999981,null,null,125000,325000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2320583.3333333335,null,null,167583.33333333328,258666.66666666663,345333.33333333349,191000,194000,194000,194000,194000,194000,194000,194000,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1281000,null,null,3000,42000,87000,141000,144000,144000,144000,144000,144000,144000,144000,0,0,0,0,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,500000,null,null,125000,166666.66666666669,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,539583.33333333326,null,null,39583.333333333336,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8094599.0145826507,null,null,327800,675534,696205.02,717516.42059999984,739488.42571799993,762141.9166145398,785498.45414422604,809580.30180136557,834410.44958985946,860012.638748731,886411.38736592745,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7281502.5006856741,null,null,300000,609000,627270,646088.09999999986,665470.74300000013,685434.86528999999,705997.91124869999,727177.84858616092,748993.18404374586,771462.97956505814,794606.86895200971,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,553394.19005211128,null,null,22800,46284,47672.51999999999,49102.695599999999,50575.776467999996,52093.049762039976,53655.841254901185,55265.516492548224,56923.481987324682,58631.186446944412,60390.122040352755,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,259702.3238448638,null,null,5000,20250,21262.5,22325.625,23441.90625,24614.001562500001,25844.701640625008,27136.936722656254,28493.783558789066,29918.472736728523,31414.396373564949,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1921500,null,null,4500,63000,130500,211500,216000,216000,216000,216000,216000,216000,216000,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1921500,null,null,4500,63000,130500,211500,216000,216000,216000,216000,216000,216000,216000,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22527318.401886217,null,null,54867.5,643439.35000000009,1342482.74175,2222717.2251075003,2345039.7363684,2424938.1284594517,2509142.9123132359,2598165.1676826323,2692607.6843131115,2793182.9887625054,2900734.9671293795,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20140484.417515073,null,null,39375,567787.5,1211415.1875,2022227.9043749997,2127211.6509000002,2191028.0004269998,2256758.8404398104,2324461.6056530043,2394195.4538225941,2466021.3174372721,2540001.9569603903,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1530676.8157311454,null,null,2992.5,43151.850000000006,92067.554250000001,153689.3207325,161668.08546840001,166518.12803245199,171513.6718734256,176659.08202962825,181958.85449051714,187417.6201252327,193040.14872898965,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,856157.16864000005,null,null,12500,32500,39000,46800,56160,67392.000000000015,80870.400000000023,97044.48000000001,116453.37600000002,139744.05119999999,167692.86144000001,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,799635597.00678015,null,null,774409.16666666674,19426854.183333337,43659037.353416666,75485856.834670007,81038124.538197413,85141148.616674975,89434521.752625629,93924168.207439676,98615570.609833255,103513599.71873657,108622306.02518597,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,110472283.9668183,null,null,8596331.6333333328,9022790.6183333322,10293714.173799997,9261375.8439833373,9434422.6859999988,9759438.0217487998,10096316.751338547,10445520.699293086,10807530.846527828,11182848.170234667,11571994.522225382,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78769884.944889128,null,null,6112000,6705300,7651210.8000000007,6556362,6753052.8600000003,6955644.4457999999,7164313.779174001,7379243.1925492184,7600620.4883256974,7828639.1029754663,8063498.2760647321,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,29026093.657955643,null,null,1560000,1854000,2291544,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,3040248.1953302785,3131455.6411901866,3225399.3104258911,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6147741.9315911289,null,null,480000,494400,509232,524508.96000000008,540244.22879999981,556451.55566399998,573145.10233391996,590339.45540393773,608049.63906605565,626291.12823803734,645079.86208517849,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17415656.194773383,null,null,936000,1112400,1374926.3999999997,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,1824148.9171981665,1878873.3847141119,1935239.5862555355,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,840000,865200,891156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10828548.380284475,null,null,910000,865200,891156,917890.68,945427.40040000004,973790.2224119996,1003003.92908436,1033094.0469568907,1064086.8683655977,1096009.4744165654,1128889.7586490626,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,840000,865200,891156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10159132.780284477,null,null,546000,648900,802040.39999999979,917890.68,945427.40040000004,973790.2224119996,1003003.92908436,1033094.0469568907,1064086.8683655977,1096009.4744165654,1128889.7586490626,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5986511.2558115721,null,null,464512,509602.8000000001,581492.02079999982,498283.51199999993,513232.01735999977,528628.97788079979,544487.84721722396,560822.48263374076,577647.15711275279,594976.57182613539,612825.86898091948,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11774622.726595407,null,null,1180949.9999999995,860629.20833333337,1016177.0012500001,1046386.1204708337,946085.74492500012,992009.93116724992,1040202.7247015327,1090777.0038520477,1143851.2798183972,1199549.9780985394,1258003.7339784727,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8668737.7872655503,null,null,432999.99999999994,566212.5,705324.375,729303.75000000012,765768.93749999988,804057.38437499991,844260.25359374995,886473.26627343765,930796.92958710948,977336.77606646519,1026203.6148697882,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,519774.12000000011,null,null,306458.33333333337,77133.333333333343,69628.000000000015,66554.453333333353,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,587086.87500000012,null,null,337812.50000000006,89687.5,80964.84375,78622.031250000015,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1497234.1819578866,null,null,70627.083333333343,89928.125,116120.8125,126976.99218750001,134313.44062499999,141029.11265625004,148080.5682890625,155484.59670351571,163258.82653869141,171421.76786562603,179992.85625890727,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,501789.76237196941,null,null,33052.083333333328,37667.75,44138.97,44928.893699999993,46003.366799999989,46923.434136000018,47861.902818720024,48819.140875094396,49795.523692596267,50791.434166448198,51807.262849777209,0,0,0,0,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,13941265.039522216,null,null,838869.63333333319,947258.61,1044834.3517499999,1160344.2115125002,1222052.0637149999,1283154.6669007502,1347312.4002457876,1414678.0202580774,1485411.9212709812,1559682.5173345301,1637666.6432012571,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489405,null,null,150000,157500,165375,173643.75000000003,182325.9375,191442.23437500003,201014.34609374995,211065.06339843749,221618.31656835938,232699.23239677737,244334.1940166163,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489405,null,null,150000,157500,165375,173643.75000000003,182325.9375,191442.23437500003,201014.34609374995,211065.06339843749,221618.31656835938,232699.23239677737,244334.1940166163,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2367797.8603877118,null,null,166666.66666666669,175000.00000000009,183750.00000000003,192937.50000000003,202584.375,212713.59375000003,223349.27343750003,234516.73710937507,246242.57396484385,258554.70266308603,271482.43779624027,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1752311.4562891205,null,null,3036.3,44633.610000000015,97078.101750000002,165200.14901250004,177150.79809000005,186008.33799450006,195308.75489422501,205074.19263893634,215327.90227088318,226094.29738442725,237399.01225364857,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1420678.7162326269,null,null,99999.999999999985,105000,110250,115762.50000000001,121550.625,127628.15625000001,134009.56406249999,140710.042265625,147745.54437890626,155132.82159785161,162889.46267774416,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,314447.31338872068,null,null,0,24999.999999999996,26250,27562.5,28940.625000000004,30387.65625,31907.039062500004,33502.391015624999,35177.51056640625,36936.386094726564,38783.205399462902,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,3823993.5445261546,null,null,269166.66666666669,282625.00000000006,296756.25000000006,311594.06250000006,327173.76562500006,343532.45390625019,360709.0766015625,378744.5304316408,397681.75695322285,417565.84480088373,438444.13704092818,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,689163313.03996181,null,null,-7821922.4666666659,10404063.565000003,33365323.179616667,66224480.99068667,71603701.852197409,75381710.594926178,79338205.001287073,83478647.508146584,87808039.763305426,92330751.548501894,97050311.502960593,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,327624731.18279576,null,null,3056586.0215053768,13602204.301075272,24888494.623655919,36182043.010752678,36184462.365591392,36130295.698924728,36116129.032258056,36116129.032258056,36116129.032258056,36116129.032258056,33116129.032258157,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,341666.66666666663,null,null,54166.666666666672,68333.333333333328,68333.333333333328,68333.333333333328,68333.333333333328,14166.666666666666,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,125000,null,null,20833.333333333332,24999.999999999996,24999.999999999996,24999.999999999996,24999.999999999996,4166.666666666667,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Мебель",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,133333.33333333334,null,null,22222.222222222223,26666.666666666668,26666.666666666668,26666.666666666668,26666.666666666668,4444.4444444444443,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,83333.333333333358,null,null,11111.111111111111,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,5555.5555555555557,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,326250000.00000012,null,null,3000000,13500000,24750000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,33000000.000000101,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,135937500.00000003,null,null,1250000,5625000.0000000009,10312500.000000002,15000000,15000000,15000000,15000000,15000000,15000000,15000000,13750000.000000041,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,125000,562500,1031250.0000000001,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000042,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Строительство",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,163125000.00000006,null,null,1500000,6750000,12375000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,16500000.00000005,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,125000,562500,1031250.0000000001,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000042,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1033064.5161290322,null,null,2419.3548387096771,33870.967741935485,70161.290322580651,113709.67741935485,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709661,null,null,1008.0645161290322,14112.903225806451,29233.870967741928,47379.032258064508,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,0,0,0,0,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172177.41935483867,null,null,403.22580645161293,5645.1612903225805,11693.548387096775,18951.612903225803,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709661,null,null,1008.0645161290322,14112.903225806451,29233.870967741928,47379.032258064508,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,0,0,0,0,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,12133151.041666664,null,null,0,0,0,2618437.4999999995,2303437.4999999995,1988437.4999999998,1673437.4999999998,1358437.4999999998,1043437.4999999999,728437.49999999988,419088.54166666616,0,0,0,0,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,349405430.81549937,null,null,-10878508.488172041,-3198140.7360752658,8476828.5559607521,27424000.479933996,33115801.986606002,37262977.396001428,41548638.469029009,46004080.975888528,50648473.23104737,55486185.016243838,63515093.92903576,0,0,0,0,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,168258915.70485979,null,null,16533333.333333332,24800000.000000004,26586114.431349933,26541408.508619577,22517750.321411576,18409156.112895351,13680676.80677384,9890476.190476194,6347619.0476190541,2804761.9047619104,147619.04761904836,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,181146515.11063951,null,null,-27411841.821505371,-27998140.736075275,-18109285.875389185,882591.97131441627,10598051.665194426,18853821.283106077,27867961.662255175,36113604.785412334,44300854.183428317,52681423.11148192,63367474.881416708,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,24454779.539936349,null,null,0,0,0,0,0,0,0,2807562.996132201,5980615.3147628224,7111992.1200500615,8554609.1089912634,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,156691735.57070318,null,null,-27411841.821505371,-27998140.736075275,-18109285.875389185,882591.97131441627,10598051.665194426,18853821.283106077,27867961.662255175,33306041.789280131,38320238.868665487,45569430.99143187,54812865.77242545,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CF","index":15,"n_rows":132,"n_cols":42,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"CF",null,null,"Итоговый отчет о движении денежных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.7734723,null,null,1821780,26780166.000000004,58246861.049999997,99120089.407500029,106290478.85400003,111605002.79670005,117185252.936535,123044515.58336179,129196741.36252983,135656578.43065634,142439407.35218915,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.7734723,null,null,1821780,26780166.000000004,58246861.049999997,99120089.407500029,106290478.85400003,111605002.79670005,117185252.936535,123044515.58336179,129196741.36252983,135656578.43065634,142439407.35218915,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5000477.639271751,null,null,5740.5,124055.7525,278676.49837499991,475464.72561224998,514067.14109755098,537200.1624469409,561374.16975705291,586636.00739612035,613034.62772894558,640621.18597674824,663606.86838114262,0,0,0,0,0]
[23]
[24,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,26690851.461772293,null,null,32375,713291.25,1580206.6875000002,2658448.3082499998,2832840.1111499998,2917825.3144844999,3005360.0739190355,3095520.876136607,3188386.5024207029,3284038.0974933249,3382559.2404181249,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2017780.2583875281,null,null,1197,51432.430000000015,117857.97660000002,199601.04661700007,215034.24960359998,221485.27709170798,228129.83540445924,234973.730466593,242022.94238059071,249283.63065200849,256762.1395715687,0,0,0,0,0]
[27]
[28,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,46035590.487413965,null,null,703614.16666666663,2066158.5499999996,3058302.5057500005,3965424.3456675,4262797.7489051996,4502514.2728723567,4774655.378133527,5085236.1476062816,5441460.3722096579,5851957.8525278941,6323469.1470748764,0,0,0,0,0]
[29,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,10273886.023679998,null,null,150000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,2012314.3372799996,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10273886.023679998,null,null,150000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,2012314.3372799996,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2776786.6666666665,null,null,201946.66666666666,307520,412239.99999999994,226920,232800,232800,232800,232800,232800,232800,231360,0,0,0,0,0]
[35,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1527120,null,null,2280,47520,102240,166920,172800,172800,172800,172800,172800,172800,171360,0,0,0,0,0]
[36,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,150000,200000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,649666.66666666674,null,null,49666.666666666672,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,0,0,0,0,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8117608.0553871756,null,null,306000,679020,699882.60000000009,721395.67799999984,743579.9783399998,766456.92919019982,790048.66614090593,814378.05665388319,839468.72540868726,865345.08057889482,892032.34107460547,0,0,0,0,0]
[40,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7247904.5912020709,null,null,275000,608250,626497.5,645292.42499999993,664651.19775000005,684590.73368249997,705128.45569297497,726282.30936376413,748070.77864467714,770512.90200401738,793628.28906413773,0,0,0,0,0]
[41,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,548287.30781060364,null,null,19000,46170,47555.099999999991,48981.752999999997,50451.205589999998,51964.74175769998,53523.684010430989,55129.394530743913,56783.27636666625,58486.774657666225,60241.377897396225,0,0,0,0,0]
[42,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,321416.15637450118,null,null,12000,24600,25830,27121.5,28477.575000000004,29901.453750000004,31396.526437500008,32966.352759375004,34614.670397343747,36345.403917210941,38162.67411307148,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2290680,null,null,3420,71280,153360,250380,259200,259200,259200,259200,259200,259200,257040,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2290680,null,null,3420,71280,153360,250380,259200,259200,259200,259200,259200,259200,257040,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22576629.741680112,null,null,42247.5,618338.55000000005,1324819.9057499999,2205128.6676675002,2353297.7705652001,2435353.3436821559,2522161.9119926211,2614324.3309523994,2712551.134800971,2817684.1575489994,2930722.4687202699,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20034651.002641723,null,null,26250,540356.25,1189312.03125,1998835.0593749995,2124630.0833625002,2188368.985863375,2254020.0554392771,2321640.6571024545,2391289.8768155277,2463028.5731199938,2536919.4303135937,0,0,0,0,0]
[51,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1514590.136670396,null,null,997.5,38982.300000000003,88707.874500000005,150133.60829249999,161275.68720270001,166113.95781878097,171097.37655334445,176230.29784994471,181517.20678544309,186962.7229890064,192571.60467867655,0,0,0,0,0]
[52,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1027388.6023680001,null,null,15000,39000,46800,56160,67392.000000000015,80870.400000000009,97044.48000000001,116453.37600000002,139744.05119999999,167692.86144000001,201231.433728,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,115253948.01399827,null,null,8786033.8099999987,9368541.4195000008,10665906.047700001,9755454.1503299996,9863060.7855254989,10209408.372187573,10568685.735816373,10941408.06841349,11328112.389299661,11729358.518644819,12037978.716580844,0,0,0,0,0]
[57,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78433905.850053072,null,null,5860250,6677662.5,7611797.8500000015,6601980.7000000002,6744857.4074999997,6947203.1297249999,7155619.2236167509,7370287.8003252512,7591396.4343350111,7819138.3273650585,8053712.477186013,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,28891702.020021234,null,null,1495000,1841750,2273313,2608753.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,3036558.5737340041,3127655.3309460236,3221484.9908744036,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6120863.6040042471,null,null,460000,493800,508614,523872.4200000001,539588.59259999986,555776.25037799997,572449.53788933996,589623.02402602043,607311.71474680072,625531.06618920469,644296.99817488086,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17335021.212012738,null,null,897000,1105050,1363987.7999999998,1565251.8599999999,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,1821935.1442404017,1876593.1985676142,1932890.9945246428,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,805000,864150,890074.5,37131.5,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10781511.307007434,null,null,875000,864150,890074.5,916776.7350000001,944280.03705000004,972608.43816149957,1001786.691306345,1031840.2920455353,1062795.5008069014,1094679.3658311083,1127519.7468060418,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,805000,864150,890074.5,37131.5,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10112095.707007432,null,null,523250,644612.5,795659.54999999981,913063.58500000008,944280.03705000004,972608.43816149957,1001786.691306345,1031840.2920455353,1062795.5008069014,1094679.3658311083,1127519.7468060418,0,0,0,0,0]
[65,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[66,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5960976.844604034,null,null,445379,507502.35000000009,578496.63659999974,501750.53319999989,512609.16296999977,527987.43785909971,543827.06099487306,560141.87282471918,576946.12900946056,594254.5128797444,612082.14826613676,0,0,0,0,0]
[67,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,14129547.271914486,null,null,1473761.25,1046666.2374999998,1221810.3390000002,1259309.8633150004,1139131.7385974994,1194432.2043225754,1252464.5709098079,1313364.7709538245,1377275.5204300121,1444346.6575985791,1406984.1192871882,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10402485.344718661,null,null,576221.25,693366.1875,848787.1875,878811.01875000005,922751.56968750001,968889.14817187493,1017333.6055804685,1068200.2858594924,1121610.3001524669,1177690.8151600901,1128823.9763567669,0,0,0,0,0]
[69,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,623728.94400000002,null,null,367750,92560,83553.600000000006,79865.344000000026,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,704504.25,null,null,405375,107625,97157.8125,94346.437500000029,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1796681.0183494636,null,null,84752.5,107913.75,139344.97500000001,152372.39062500006,161176.12874999995,169234.93518750006,177696.68194687495,186581.51604421879,195910.59184642966,205706.1214387512,215991.42751068881,0,0,0,0,0]
[72,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,602147.71484636329,null,null,39662.5,45201.299999999988,52966.764000000003,53914.67243999998,55204.040159999997,56308.120963200003,57434.283382463997,58582.969050113265,59754.628431115525,60949.72099973786,62168.715419732624,0,0,0,0,0]
[73,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[74,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16729518.04742666,null,null,1006643.5600000003,1136710.3319999999,1253801.2221000001,1392413.0538149998,1466462.4764580005,1539785.6002809003,1616774.8802949453,1697613.6243096925,1782494.3055251772,1871619.0208014366,1965199.9718415076,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187283,null,null,180000,189000,198450,208372.50000000003,218791.125,229730.68125000005,241217.21531249993,253278.07607812507,265941.97988203127,279239.07887613284,293201.03281993943,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187283,null,null,180000,189000,198450,208372.50000000003,218791.125,229730.68125000005,241217.21531249993,253278.07607812507,265941.97988203127,279239.07887613284,293201.03281993943,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2841357.4324652543,null,null,199999.99999999997,210000.00000000003,220500.00000000003,231525.00000000003,243101.25,255256.31250000003,268019.12812499999,281420.08453125,295491.08875781257,310265.64319570322,325778.92535548832,0,0,0,0,0]
[78,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2102773.7475469443,null,null,3643.56,53560.332000000017,116493.72209999998,198240.17881500005,212580.95770799994,223210.0055934001,234370.50587307001,246089.03116672349,258393.48272505976,271313.15686131275,284878.81470437831,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1704814.4594791527,null,null,120000,126000,132300,138915.00000000003,145860.75,153153.78750000001,160811.47687499999,168852.05071875008,177294.65325468747,186159.3859174219,195467.35521329299,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,377336.7760664649,null,null,0,30000,31500,33075,34728.750000000007,36465.1875,38288.446875000001,40202.869218749998,42213.012679687519,44323.663313671866,46539.846479355474,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,4588792.2534313854,null,null,323000,339150.00000000006,356107.50000000006,373912.87500000006,392608.51875000005,412238.94468750019,432850.89192187501,454493.43651796901,477218.10834386729,501079.0137610606,526132.96444911358,0,0,0,0,0]
[82,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[83,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[84]
[85,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,856388225.91262841,null,null,-7707180.4766666656,14456686.598000001,42545911.334075004,82065696.831023261,88602678.817718163,93216569.397616923,98047047.743504569,103100740.75334269,108383724.52849033,113901319.14536154,119775031.24016261,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,433850000,null,null,108770000,144480000,180600000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,410000,null,null,410000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,432000000,null,null,108000000,144000000,180000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1440000,null,null,360000,480000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,150000,200000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,240000,null,null,60000,80000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,150000,200000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11714062.499999998,null,null,0,0,0,0,2618437.4999999995,2303437.4999999995,1988437.4999999998,1673437.4999999998,1358437.4999999998,1043437.4999999999,728437.49999999988,0,0,0,0,0]
[98,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,72308333.333333328,null,null,8708333.3333333321,22630000,19509999.999999996,21460000,0,0,0,0,0,0,0,0,0,0,0,0]
[103]
[104,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164582768.9364033,null,null,-329773.5311111121,3514928.8409444457,8705442.1941833347,15408257.715020841,16918922.185844749,17751423.950446345,18621926.028137259,19531599.503826018,20481528.076411344,21472674.494991805,22505839.47770828,0,0,0,0,0]
[105]
[106,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,23673732.32047724,null,null,0,0,0,0,0,0,0,2382827.5638078689,5888771.8878328139,7018025.7259249967,8384107.1429115608,0,0,0,0,0]
[107]
[108,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,294875995.4890812,null,null,-107439073.61222221,-110908242.24294445,-127249530.86010833,88117439.11600244,69065319.131873399,73161707.947170585,77436684.215367287,79512876.185708791,80654987.064246163,84367181.42444475,88156647.119542778,0,0,0,0,0]
[109]
[110,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,310000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000.00000018,null,null,0,0,0,29523809.523809522,44285714.285714284,44285714.285714276,44285714.285714269,44285714.285714306,44285714.285714328,44285714.285714373,14761904.761904815,0,0,0,0,0]
[115]
[116,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,14466666.666666666,24800000.000000004,24800000.000000004,24111111.111111116,20814285.714285713,17271428.571428567,13728571.428571425,10185714.285714289,6642857.1428571492,3100000.0000000056,246031.74603174729,0,0,0,0,0]
[117]
[118,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,54588915.746358454,146103.41633272497,2103339.068092376,1172588.1407131106,226570.86597590335,0,0,0,0,0,0,0,0,0]
[119]
[120,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,3139287.9330667304,32803434.626240727,3268019.9744417481,11344187.594035972,7682587.109687387,0,0,0,0,0,0,0,0,0]
[121]
[122,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,1786114.4313499359,1825187.2711737882,2800638.2255240297,1432965.6367048798,247343.47344050836,0,0,0,0,0,0,0,0,0]
[123]
[124,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-118258915.70486012,null,null,345533333.33333319,-24800000.000000004,24863513.381941792,-88117439.11600244,-69065319.131873399,-73161707.94717057,-65717645.431437679,-54471428.571428597,-50928571.428571478,-47385714.285714388,-15007936.507936563,0,0,0,0,0]
[125]
[126]
[127,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422102,null,null,238094259.72111103,-135708242.24294448,-102386017.47816655,0,0,0,11719038.783929609,25041447.61428019,29726415.635674667,36981467.138730355,73148710.61160621,0,0,0,0,0]
[128]
[129,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422102,null,null,238094259.72111103,102386017.47816655,0,0,0,0,11719038.783929609,36760486.398209795,66486902.033884466,103468369.17261481,176617079.78422102,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BS","index":16,"n_rows":56,"n_cols":42,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"BS",null,null,"Итоговый баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563614,null,null,335102657.69960564,307634703.19558591,341444460.56966341,283796520.36908776,247612347.40974635,211482355.58738413,187085584.40944633,176011238.01537859,169621876.3939009,170487583.86423415,210520553.27563614,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,87585080.645161286,194382876.34408602,319994381.72043008,283812338.7096774,247627876.34408602,211497580.6451613,175381451.61290324,139265322.58064517,103149193.5483871,67033064.516129032,33916935.483870812,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-13461.992455739528,null,null,3317.3333333332557,-4190.6266666664742,-9921.150766665116,-15818.34058966767,-15528.934339663014,-15225.057777162641,-14905.987386532128,-14570.963476356119,-14219.188370656222,-13849.824509721249,-13461.992455739528,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,176617079.78422105,null,null,238094259.72111103,102386017.47816655,0,0,0,0,11719038.783929609,36760486.398209795,66486902.033884473,103468369.17261486,176617079.78422105,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,9420000,10869999.999999996,21460000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[25]
[26]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563637,null,null,335102657.69960576,307634703.19558609,341444460.56966358,283796520.36908787,247612347.40974644,211482355.58738419,187085584.40944636,176011238.01537865,169621876.39390105,170487583.86423442,210520553.27563637,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,156691735.57070321,null,null,-27411841.821505371,-55409982.557580628,-73519268.432969809,-72636676.461655393,-62038624.796460979,-43184803.513354905,-15316841.85109973,17989199.938180398,56309438.806845888,101878869.79827778,156691735.57070321,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,3259.5,10873.747499999998,17215.77412499988,24464.319387749885,25565.213760198792,26715.648379407823,27917.852556481026,29174.155921522528,30486.99293799093,31858.907620200887,39134.829427667893,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25533.333333342336,null,null,3633.3333333333721,10833.333333333299,16233.333333331975,21933.333333333547,21933.333333334303,21933.33333333116,21933.333333331277,21933.333333329181,21933.333333338611,21933.33333333768,25533.333333342336,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-56621.25,-70532.437500000815,-72930.37500000163,-76576.893750003539,-80405.738437496126,-84426.025359340943,-88647.326627379283,-93079.692958862986,-97733.677606696263,-102620.36148702353,-8.6612999439239502E-8,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,616521.639024131,null,null,306500,398867.5,490599.94374999916,501288.51124999952,516327.16658749618,531816.98158512358,547771.49103267863,564204.63576366007,581130.77483656816,598564.69808166847,616521.639024131,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,68176.87792412797,null,null,27455,39394.410000000069,50342.357250000146,55434.040709999972,57097.061931299977,58809.973789238837,60574.273002915783,62391.501193004078,64263.246228793869,66191.143615658628,68176.87792412797,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,2618437.4999999995,2303437.4999999995,1988437.5,1673437.4999999991,1358437.5,1043437.5,728437.5,419088.54166666605,0,0,0,0,0]
[39,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1879315.264098227,null,null,163606.27111111121,588582.53316666652,945973.48921666667,1347952.1472366676,1414322.6069189161,1483728.4611729458,1556264.5340734571,1632018.9893989563,1711070.7168009132,1793486.1310958564,1879315.264098227,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,781047.21945910901,null,null,0,0,0,0,0,0,0,424735.43232433219,516578.85925434157,610545.25337940641,781047.21945910901,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,310000000,310000000,310000000,280476190.47619045,236190476.19047618,191904761.90476185,147619047.61904761,103333333.33333343,59047619.047619104,14761904.761904836,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2066666.666666666,2066666.6666666642,2066666.6666666642,1869841.2698412687,1574603.1746031791,1279365.0793650746,984126.98412698507,688888.88888889551,393650.79365080595,98412.698412686586,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,51449627.813291721,18792296.603383716,17627615.69703434,7456016.2437114837,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,801935.52316007111,0,0,0,0,0,0,0,0,0,0,0,0]
[46]
[47]
[48]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,-2.384185791015625E-7,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":51,"n_cols":42,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"MAIN",null,null,"Ключевые параметры управления и результаты финансовой модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Спрос на аренду площадей",null,null,null,null,null,null,null,null,null,null,0,null,null,"Спрос на аренду площадей",null,768600,null,null,1800,25200,52200,84600,86400,86400,86400,86400,86400,86400,86400,0,0,0,0,0]
[17,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Формат торговых объектов - 1",null,768600,null,null,1800,25200,52200,84600,86400,86400,86400,86400,86400,86400,86400,0,0,0,0,0]
[18,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 1","Сдаваемая в аренду площадь 1 ТТ",null,null,"кв.м.",null,null,"*",600,null,null,null,null,"доля // прирост г/г",null,1,null,null,0,13,1.0714285714285714,0.62068965517241381,2.1276595744680851E-2,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 1","Значение в стартовый период",null,null,"кв.м./ТТ",null,null,"*",600,null,null,null,null,"Конверсия в потенциального арендатора",null,1,null,null,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0]
[20,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 1","Коэффициент прироста",null,null,"кв.м./ТТ",null,null,"*",0,null,null,null,null,"Валовый поток сдачи в аренду",null,768600,null,null,1800,25200,52200,84600,86400,86400,86400,86400,86400,86400,86400,0,0,0,0,0]
[21,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 1","Частота приростов",null,null,"кол-во периодов",null,null,"*",1,null,null,null,null,"доля // прирост г/г",null,1,null,null,0,13,1.0714285714285714,0.62068965517241381,2.1276595744680851E-2,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 2",null,2,null,null,null,null,null,null,null,null,null,null,"Формат торговых объектов - 2",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 2","Сдаваемая в аренду площадь 1 ТТ",null,null,"кв.м.",null,null,"*",0,null,null,null,null,"доля // прирост г/г",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 2","Значение в стартовый период",null,null,"кв.м./ТТ",null,null,"*",0,null,null,null,null,"Конверсия в потенциального арендатора",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 2","Коэффициент прироста",null,null,"кв.м./ТТ",null,null,"*",0,null,null,null,null,"Валовый поток сдачи в аренду",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 2","Частота приростов",null,null,"кв.м./ТТ",null,null,"*",1,null,null,null,null,"доля // прирост г/г",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[41,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Общий оборот (GMV)",null,1051386873.7734723,null,null,1821780,26780166.000000004,58246861.049999997,99120089.407500029,106290478.85400003,111605002.79670005,117185252.936535,123044515.58336179,129196741.36252983,135656578.43065634,142439407.35218915,0,0,0,0,0]
[42,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","Формат торговых объектов - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Выручка",null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[43,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","Формат торговых объектов - 1","Доход от аренды",null,null,"руб./шт",null,null,"*",1012.1,null,null,null,null,"прирост г/г",null,null,null,null,0,13.700000000000003,1.1749999999999996,0.70172413793103494,7.2340425531914249E-2,5.0000000000000565E-2,4.9999999999999774E-2,0.05,5.000000000000053E-2,4.999999999999976E-2,4.999999999999985E-2,0,0,0,0,0]
[44,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","Формат торговых объектов - 1","Доп.услуги-2",null,null,"руб./шт",null,null,"*",0,null,null,null,null,"Фулфилмент",null,0.83333333333333315,null,null,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333282,0.83333333333333315,0.83333333333333337,0.83333333333333304,0.83333333333333381,0.83333333333333348,0.83333333333333337,0,0,0,0,0]
[45,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","Формат торговых объектов - 1","Доп.услуги-3",null,null,"руб./шт",null,null,"*",0,null,null,null,null,"EBITDA",null,689163313.03996181,null,null,-7821922.4666666659,10404063.565000003,33365323.179616667,66224480.99068667,71603701.852197409,75381710.594926178,79338205.001287073,83478647.508146584,87808039.763305426,92330751.548501894,97050311.502960593,0,0,0,0,0]
[46,null,null,null,null,null,null,"Спрос на аренду площадей","Формат торговых объектов - 1","Процент индексации/прироста",null,null,"%",null,null,"*",0.05,null,null,null,null,"прирост г/г",null,null,null,null,0,-2.3301159157914442,2.206951108205446,0.98482959790852898,8.1227074656383236E-2,5.2762757301671945E-2,5.2486131916290049E-2,5.2187247074626179E-2,5.1862271184213202E-2,5.1506807319555821E-2,5.1115797015683181E-2,0,0,0,0,0]
[47,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","",null,2,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,0.7865762796522564,null,null,-5.1522724807605744,0.46619861422815684,0.68739133910015227,0.80174844134887213,0.80839265331245935,0.81051969398441792,0.81243879767965266,0.81413118280683139,0.81557511903722202,0.81674551385532967,0.81761343976669398,0,0,0,0,0]
[48,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","","Доход от аренды",null,null,"руб./шт",null,null,"*",0,null,null,null,null,"Чистая прибыль",null,156691735.57070318,null,null,-27411841.821505371,-27998140.736075275,-18109285.875389185,882591.97131441627,10598051.665194426,18853821.283106077,27867961.662255175,33306041.789280131,38320238.868665487,45569430.99143187,54812865.77242545,0,0,0,0,0]
[49,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","","Доп.услуги-2",null,null,"руб./шт",null,null,"*",0,null,null,null,null,"прирост г/г",null,null,null,null,0,2.1388526841342525E-2,-0.35319684095824322,-1.0487369837434546,11.007872278071014,0.77898937264335333,0.47810681154733325,0.19513734778781403,0.15054917396396297,0.18917398055924065,0.20284288348326238,0,0,0,0,0]
[50,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","","Доп.услуги-3",null,null,"руб./шт",null,null,"*",0,null,null,null,null,"Рентабельность",null,0.17884005153117033,null,null,-18.056082614699054,-1.2545765729491865,-0.37308693822681149,1.0685123186512793E-2,0.11965005836225673,0.20272017358343961,0.28537339943975232,0.32481943593868384,0.35592450829208849,0.40310110886123179,0.46177838106470914,0,0,0,0,0]
[51,null,null,null,null,null,null,"Базовый прайс-лист аренды 1 кв.м.","","Процент индексации/прироста",null,null,"%",null,null,"*",0,null,null,null,null,"Свободный финпоток (FCF)",null,294875995.4890812,null,null,-115281363.22222221,-118772376.04994446,-111543107.44310834,88117439.11600244,69065319.131873399,73161707.947170585,77436684.215367287,79512876.185708791,80654987.064246163,84367181.42444475,88156647.119542778,0,0,0,0,0]

{"sheet":"PLd","index":18,"n_rows":165,"n_cols":159,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"PLd",null,null,"Детализированный отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,876155728.14456165,null,null,0,0,0,0,0,0,0,0,0,0,506050,1012100,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,2125410.0000000005,2656762.5000000005,3188115.0000000005,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,4463361,5021281.125,5858161.3125000009,6443977.4437500015,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,0]
[17,null,null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.14456165,null,null,0,0,0,0,0,0,0,0,0,0,506050,1012100,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,2125410.0000000005,2656762.5000000005,3188115.0000000005,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,4463361,5021281.125,5858161.3125000009,6443977.4437500015,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,0]
[18,null,null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[23,null,null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[24,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[25,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[26,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,2090,2612.5,3134.9999999999995,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136874999995,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[29,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2040902.4209748639,null,null,0,0,0,0,0,0,0,0,0,0,1330,2660,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,5479.5999999999995,6849.5,8219.4,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,11287.976000000001,12698.973,14533.2691,15986.596010000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[30,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,969440,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,2037380.4000000004,2546725.5000000005,3056070.6000000006,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,4281706.5240000002,4816919.8394999998,5623871.665275001,6186258.8318025013,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,969440,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,2037380.4000000004,2546725.5000000005,3056070.6000000006,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,4281706.5240000002,4816919.8394999998,5623871.665275001,6186258.8318025013,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,43425572.436202176,null,null,0,0,22916.666666666668,33333.333333333336,45833.333333333336,25000.000000000004,70466.666666666672,85800,86133.333333333328,86466.666666666672,103422.5,120378.33333333333,138271.85833333334,159105.19166666665,167438.52499999999,179938.52499999999,179938.52499999999,159105.19166666665,152385.85833333334,145402.52499999999,145419.19166666665,162482.03333333333,179544.875,196607.71666666667,216708.58841666667,216708.58841666667,237541.92174999998,245875.25508333335,258375.25508333335,258375.25508333335,260037.67508333334,245821.84174999996,237506.00841666665,225023.50841666665,242523.56866666669,260023.62891666667,282000.95724166668,299932.99429916672,317865.0313566667,317865.0313566667,317865.0313566667,317865.0313566667,319577.32395666669,327515.69895666663,327534.07395666663,327552.44895666663,327570.82395666663,327589.19895666663,333144.73229736666,333144.73229736666,333144.73229736666,333144.73229736666,333144.73229736666,333144.73229736666,334908.39367536665,344431.68742536666,344450.98117536667,344470.27492536668,344489.5686753667,344508.86242536665,350231.06176628766,350231.06176628766,350231.06176628766,350231.06176628766,350231.06176628766,350231.06176628766,352047.63298562763,363472.69142312766,363492.94986062765,363513.20829812763,363533.46673562762,363553.7251731276,369447.59049427626,369447.59049427626,369447.59049427626,369447.59049427626,369447.59049427626,369447.59049427626,371318.65885019652,385025.6902095715,385046.96156894648,385068.23292832146,385089.5042876965,385110.77564707148,391181.45692785457,391181.45692785457,391181.45692785457,391181.45692785457,391181.45692785457,391181.45692785457,393108.65733445238,409553.90426179609,409576.23918913986,409598.57411648362,409620.90904382733,409643.24397117109,415896.04569037771,415896.04569037771,415896.04569037771,415896.04569037771,415896.04569037771,415896.04569037771,417881.06210917339,437612.00818288437,437635.45985659532,437658.91153030621,437682.36320401717,437705.81487772812,444146.20064851089,444146.20064851089,444146.20064851089,444146.20064851089,444146.20064851089,444146.20064851089,446190.7675598705,469864.38509726699,469889.00935466349,469913.63361205999,469938.25786945643,469962.88212685293,476596.47947075916,476596.47947075916,476596.47947075916,476596.47947075916,476596.47947075916,476596.47947075916,478702.38338945957,507107.03079572588,507132.88626599219,507158.7417362585,507184.59720652481,507210.45267679112,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8561571.6863999926,null,null,0,0,0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8561571.6863999926,null,null,0,0,0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2320583.3333333358,null,null,0,0,22916.666666666668,33333.333333333336,45833.333333333336,25000.000000000004,16666.666666666668,4166.666666666667,4166.666666666667,4166.666666666667,5166.666666666667,6166.666666666667,7166.666666666667,28000.000000000004,36333.333333333336,48833.333333333336,48833.333333333336,28000.000000000004,19666.666666666668,7166.666666666667,7166.666666666667,8166.666666666667,9166.6666666666679,10166.666666666668,11166.666666666668,11166.666666666668,32000.000000000004,40333.333333333336,52833.333333333336,52833.333333333336,52833.333333333336,32000.000000000004,23666.666666666668,11166.666666666668,12166.666666666668,13166.666666666668,14166.666666666668,15166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1281000,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3000,3000,3000,3000,3000,3000,3000,3000,3000,4000,5000,6000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,8000,9000,10000,11000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,500000.00000000006,null,null,0,0,20833.333333333336,29166.666666666668,41666.666666666672,20833.333333333336,12500,0,0,0,0,0,0,20833.333333333336,29166.666666666668,41666.666666666672,41666.666666666672,20833.333333333336,12500,0,0,0,0,0,0,0,20833.333333333336,29166.666666666668,41666.666666666672,41666.666666666672,41666.666666666672,20833.333333333336,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,539583.33333333419,null,null,0,0,2083.3333333333335,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8094599.0145826619,null,null,0,0,0,0,0,0,53800,54133.333333333336,54466.666666666664,54800,55133.333333333336,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,57080.666666666664,57097.333333333336,57114,57130.666666666664,57147.333333333336,57164,57164,57164,57164,57164,57164,57164,58826.42,58843.92,58861.42,58878.92,58896.42,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,60626.212599999999,60644.587599999999,60662.962599999999,60681.337599999999,60699.712599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,62481.748977999996,62501.042727999993,62520.336477999997,62539.630227999995,62558.923977999999,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,64394.788947339985,64415.047384839985,64435.305822339986,64455.564259839986,64475.822697339987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,66367.149490760188,66388.420850135197,66409.692209510191,66430.963568885199,66452.234928260194,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,68400.706694233013,68423.041621576762,68445.376548920511,68467.71147626426,68490.046403608008,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,70497.397749747484,70520.849423458421,70544.301097169358,70567.752770880295,70591.204444591232,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,72659.223029661793,72683.847287058277,72708.471544454762,72733.095801851247,72757.720059247731,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,74888.248235344596,74914.103705610905,74939.959175877215,74965.814646143524,74991.670116409834,75017.525586676144,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,553394.19005211059,null,null,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,259702.32384486403,null,null,0,0,0,0,0,0,0,333.33333333333337,666.66666666666674,1000,1333.3333333333335,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1683.3333333333335,1700,1716.6666666666667,1733.3333333333335,1750,1750,1750,1750,1750,1750,1750,1750,1767.5,1785,1802.5,1820,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1855.8750000000002,1874.2500000000005,1892.6250000000005,1911.0000000000007,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1948.6687500000005,1967.9625000000003,1987.2562500000001,2006.5499999999997,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2046.1021874999999,2066.3606250000003,2086.6190625000004,2106.8775000000001,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2148.4072968750002,2169.6786562500001,2190.9500156250001,2212.2213750000001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2255.8276617187503,2278.1625890625005,2300.4975164062503,2322.8324437500005,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2368.6190448046882,2392.0707185156257,2415.5223922265632,2438.9740659375007,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2487.0499970449223,2511.6742544414064,2536.2985118378915,2560.9227692343757,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2611.4024968971689,2637.2579671634771,2663.1134374297858,2688.9689076960944,2714.8243779624031,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1921500,null,null,0,0,0,0,0,0,0,0,0,0,1500,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,6000,7500,9000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,12000,13500,15000,16500,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1921500,null,null,0,0,0,0,0,0,0,0,0,0,1500,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,6000,7500,9000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,12000,13500,15000,16500,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22527318.401886228,null,null,0,0,0,0,0,0,0,2500,2500,2500,16622.5,30745,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46638.525000000001,46638.525000000001,61184.7,75730.875,90277.05,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,123460.482,138443.04225,157920.37057500001,173352.40763250002,188784.44469,188784.44469,188784.44469,188784.44469,188784.44469,189504.44469,189504.44469,189504.44469,189504.44469,189504.44469,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1530676.8157311452,null,null,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,856157.1686400004,null,null,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,799635597.00678015,null,null,0,0,-22916.666666666668,-33333.333333333336,-45833.333333333336,-25000.000000000004,-70466.666666666672,-85800,-86133.333333333328,-86466.666666666672,381297.5,849061.66666666674,1389763.4416666669,1368930.1083333336,1360596.7750000004,1348096.7750000004,1348096.7750000004,1368930.1083333336,1375649.4416666669,1382632.7750000004,1382616.1083333336,1874898.3666666672,2367180.6250000005,2859462.8833333338,3529784.6200833335,3529784.6200833335,3508951.28675,3500617.9534166665,3488117.9534166665,3488117.9534166665,3486455.5334166666,3500671.36675,3508987.2000833335,3521469.7000833335,4039182.9553333335,4556896.2105833329,5341870.7080333345,5886325.8375033345,6430780.9669733346,6430780.9669733346,6430780.9669733346,6430780.9669733346,6429068.6743733343,6421130.2993733343,6421111.9243733343,6421093.5493733343,6421075.1743733343,6421056.7993733343,6758042.9927262831,6758042.9927262831,6758042.9927262831,6758042.9927262831,6758042.9927262831,6758042.9927262831,6756279.3313482832,6746756.037598284,6746736.7438482838,6746717.4500982836,6746698.1563482834,6746678.8625982832,7100781.3267127918,7100781.3267127918,7100781.3267127918,7100781.3267127918,7100781.3267127918,7100781.3267127918,7098964.7554934518,7087539.6970559517,7087519.4386184514,7087499.180180952,7087478.9217434516,7087458.6633059513,7459541.3360959813,7459541.3360959813,7459541.3360959813,7459541.3360959813,7459541.3360959813,7459541.3360959813,7457670.2677400606,7443963.2363806861,7443941.9650213104,7443920.6936619356,7443899.4223025609,7443878.1509431861,7834848.416149118,7834848.416149118,7834848.416149118,7834848.416149118,7834848.416149118,7834848.416149118,7832921.2157425201,7816475.9688151767,7816453.633887833,7816431.2989604892,7816408.9640331455,7816386.6291058017,8227197.4962876411,8227197.4962876411,8227197.4962876411,8227197.4962876411,8227197.4962876411,8227197.4962876411,8225212.479868846,8205481.5337951351,8205458.0821214234,8205434.6304477127,8205411.178774002,8205387.7271002913,8637040.1208721399,8637040.1208721399,8637040.1208721399,8637040.1208721399,8637040.1208721399,8637040.1208721399,8634995.5539607797,8611321.9364233837,8611297.3121659867,8611272.6879085898,8611248.0636511948,8611223.4393937979,9064768.6033693478,9064768.6033693478,9064768.6033693478,9064768.6033693478,9064768.6033693478,9064768.6033693478,9062662.6994506475,9034258.0520443805,9034232.1965741143,9034206.3411038481,9034180.4856335819,9034154.6301633157,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,110472283.96681823,null,null,1309913.7777777778,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,689822.54444444436,692501.31111111119,797943.09833333339,738722.82750000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,772658.40749999997,775463.3,776852.5675,921483.11889999988,846379.14577499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,881860.47477499978,884797.51814999979,823270.19813958346,797204.84066250012,798733.20901875012,761616.08096250007,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78769884.944889188,null,null,573500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,29026093.657955669,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6147741.9315911271,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17415656.194773383,null,null,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10828548.380284498,null,null,140000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10159132.78028449,null,null,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5986511.2558115693,null,null,43586,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11774622.726595415,null,null,623175,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,77391.666666666672,79058.333333333343,118294.33333333334,59074.0625,57658.4375,57658.4375,57658.4375,57658.4375,57658.4375,57658.4375,57658.4375,91946.9375,93689.125,94015.6875,148633.98125000001,73530.008125000037,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,107895.49687499998,109716.7,140738.07763958335,113501.08790000004,113857.82399375002,76740.695937500015,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8668737.7872655522,null,null,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,519774.12,null,null,275833.33333333337,0,0,0,0,0,0,0,0,0,15000,15625,28383.333333333336,650.00000000000057,0,0,0,0,0,0,0,15599.999999999998,16250.000000000004,16250,35828.000000000007,676.00000000000978,0,0,0,0,0,0,0,0,16223.999999999995,16900.000000000004,30699.413333333338,17576.000000000018,17576.000000000004,703.03999999999758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,587086.875,null,null,302083.33333333337,0,0,0,0,0,0,0,0,0,17500,18229.166666666668,32265.625,765.6250000000008,0,0,0,0,0,0,0,18374.999999999996,19140.625000000004,19140.625,40769.53125,803.90625000001137,0,0,0,0,0,0,0,0,19293.749999999989,20097.65625,35572.8515625,21102.539062500018,21102.539062500004,844.10156249999716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1497234.1819578866,null,null,6204.166666666667,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,6037.5,6297.916666666667,7350,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7623.4375,7896.875,8170.3125,9596.34375,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9883.453125,10170.5625,10044.808593750002,10346.273437500002,10647.738281250002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,501789.76237196935,null,null,2970.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2770.8333333333335,2822.916666666667,3111,3113.125,3113.125,3113.125,3113.125,3113.125,3113.125,3113.125,3113.125,3164.125,3217.25,3270.375,3663.0750000000007,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3717.2625000000003,3771.4500000000007,3645.6916499999988,3700.9628999999995,3756.2341499999998,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,13941265.039522206,null,null,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,70664.877777777787,71676.977777777778,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,79469.570000000007,80532.275000000009,81594.98000000001,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,87906.409500000009,89022.249750000003,94644.994500000015,95816.626762500018,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489414,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489414,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2367797.8603877123,null,null,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1752311.4562891226,null,null,0,0,0,0,0,0,0,0,0,0,1012.1,2024.2,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,4250.8200000000015,5313.5250000000015,6376.2300000000014,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,8926.7219999999998,10042.562249999999,11716.322625000003,12887.954887500004,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1420678.7162326258,null,null,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,314447.31338872062,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,3823993.5445261546,null,null,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,689163313.0399617,null,null,-1309913.7777777778,-656010.44444444438,-678927.11111111101,-689343.77777777775,-701843.77777777775,-681010.44444444438,-726477.11111111101,-741810.44444444438,-742143.77777777775,-742477.11111111101,-308525.04444444436,156560.35555555555,591820.3433333335,630207.2808333335,623289.57250000024,610789.57250000024,610789.57250000024,631622.9058333335,638342.23916666687,645325.57250000024,645308.9058333335,1102239.9591666672,1591717.3250000004,2082610.3158333339,2608301.5011833333,2683405.4743083334,2664052.0472250003,2655718.7138916668,2643218.7138916668,2643218.7138916668,2641556.2938916669,2655772.1272250004,2664087.9605583334,2676570.4605583334,3157322.4805583335,3672098.6924333335,4518600.5098937508,5089120.9968408346,5632047.7579545844,5669164.8860108349,5670712.0275733341,5670712.0275733341,5668999.7349733347,5661061.3599733347,5661042.9849733347,5661024.6099733347,5661006.2349733347,5660987.8599733347,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5970077.4408482835,5960554.1470982833,5960534.8533482831,5960515.5595982838,5960496.2658482837,5960476.9720982835,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6285678.2536810525,6274253.1952435523,6274232.936806052,6274212.6783685517,6274192.4199310523,6274172.1614935519,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6616310.5384618491,6602603.5071024736,6602582.2357430989,6602560.9643837232,6602539.6930243485,6602518.4216649737,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6962461.1574680964,6946015.9105407521,6945993.5756134093,6945971.2406860646,6945948.9057587218,6945926.5708313771,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7324584.9093248602,7304853.9632511493,7304830.5115774386,7304807.0599037278,7304783.6082300162,7304760.1565563055,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7703091.5397745576,7679417.9222371606,7679393.2979797646,7679368.6737223677,7679344.0494649708,7679319.4252075749,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8098329.8225985318,8069925.1751922658,8069899.3197219996,8069873.4642517334,8069847.6087814672,8069821.7533112001,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,327624731.18279558,null,null,0,0,4305.5555555555557,4305.5555555555557,5694.4444444444443,5694.4444444444443,5694.4444444444443,255694.44444444444,505694.44444444444,755694.4444444445,756500.89605734777,757307.34767025092,758113.79928315419,758113.79928315419,758113.79928315419,758113.79928315419,758113.79928315419,758113.79928315419,1008113.7992831542,1258113.7992831541,1508113.7992831541,1758920.2508960576,1759726.7025089609,1760533.1541218641,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,2011339.6057347672,2261339.6057347669,2511339.6057347669,2762146.0573476707,3012952.5089605735,3013758.9605734767,3014565.41218638,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3011066.3082437278,3011066.3082437278,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,2759677.4193548723,2509677.4193548723,2259677.4193548723,2259677.4193548388,2259677.4193548388,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,341666.66666666634,null,null,0,0,4305.5555555555557,4305.5555555555557,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,1388.8888888888889,1388.8888888888889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,124999.9999999999,null,null,0,0,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Мебель",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,133333.3333333332,null,null,0,0,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,83333.333333333401,null,null,0,0,0,0,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,326250000.00000018,null,null,0,0,0,0,0,0,0,250000,500000,750000,750000,750000,750000,750000,750000,750000,750000,750000,1000000,1250000,1500000,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,2000000,2250000,2500000,2750000.0000000005,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,2750000.0000000335,2500000.0000000335,2250000.0000000335,2250000,2250000,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,135937500.00000006,null,null,0,0,0,0,0,0,0,104166.66666666667,208333.33333333334,312500,312500,312500,312500,312500,312500,312500,312500,312500,416666.66666666669,520833.33333333337,625000,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,833333.33333333337,937500,1041666.6666666667,1145833.3333333335,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1145833.3333333475,1041666.6666666807,937500.00000001397,937500,937500,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,0,0,0,0,0,0,0,10416.666666666668,20833.333333333336,31250,31250,31250,31250,31250,31250,31250,31250,31250,41666.666666666672,52083.333333333336,62500,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,83333.333333333343,93750,104166.66666666667,114583.33333333334,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,114583.33333333473,104166.66666666805,93750.000000001382,93750,93750,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Строительство",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,163125000.00000009,null,null,0,0,0,0,0,0,0,125000,250000,375000,375000,375000,375000,375000,375000,375000,375000,375000,500000,625000,750000,875000,875000,875000,875000,875000,875000,875000,875000,875000,875000,1000000,1125000,1250000,1375000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000168,1250000.0000000168,1125000.0000000168,1125000,1125000,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,0,0,0,0,0,0,0,10416.666666666668,20833.333333333336,31250,31250,31250,31250,31250,31250,31250,31250,31250,41666.666666666672,52083.333333333336,62500,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,83333.333333333343,93750,104166.66666666667,114583.33333333334,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,114583.33333333473,104166.66666666805,93750.000000001382,93750,93750,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1033064.5161290304,null,null,0,0,0,0,0,0,0,0,0,0,806.45161290322574,1612.9032258064515,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,3225.8064516129029,4032.2580645161288,4838.7096774193542,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,6451.612903225805,7258.0645161290304,8064.5161290322576,8870.9677419354812,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709609,null,null,0,0,0,0,0,0,0,0,0,0,336.02150537634407,672.04301075268813,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1344.0860215053763,1680.1075268817203,2016.1290322580644,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2688.1720430107521,3024.1935483870961,3360.2150537634402,3696.2365591397838,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172177.41935483893,null,null,0,0,0,0,0,0,0,0,0,0,134.40860215053763,268.81720430107526,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,537.63440860215053,672.04301075268813,806.45161290322574,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,1075.2688172043011,1209.6774193548388,1344.0860215053763,1478.494623655914,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709609,null,null,0,0,0,0,0,0,0,0,0,0,336.02150537634407,672.04301075268813,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1344.0860215053763,1680.1075268817203,2016.1290322580644,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2688.1720430107521,3024.1935483870961,3360.2150537634402,3696.2365591397838,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,12133151.041666664,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230234.37499999997,228046.87499999997,225859.37499999997,223671.87499999997,221484.37499999997,219296.87499999997,217109.37499999997,214921.87499999997,212734.37499999997,210546.87499999997,208359.37499999997,206171.87499999997,203984.37499999997,201796.87499999997,199609.37499999997,197421.87499999997,195234.37499999997,193046.87499999997,190859.37499999997,188671.87499999997,186484.37499999997,184296.87499999997,182109.37499999997,179921.87499999997,177734.37499999997,175546.87499999997,173359.37499999997,171171.87499999997,168984.37499999997,166796.87499999997,164609.37499999997,162421.87499999997,160234.37499999997,158046.87499999997,155859.37499999997,153671.87499999997,151484.37499999997,149296.87499999997,147109.37499999997,144921.87499999997,142734.37499999997,140546.87499999997,138359.37499999997,136171.87499999997,133984.37499999997,131796.87499999997,129609.37499999999,127421.87499999999,125234.37499999999,123046.87499999999,120859.37499999999,118671.87499999999,116484.37499999999,114296.87499999999,112109.37499999999,109921.87499999999,107734.37499999999,105546.87499999999,103359.37499999999,101171.87499999999,98984.374999999985,96796.874999999985,94609.374999999985,92421.874999999985,90234.374999999985,88046.874999999985,85859.374999999985,83671.874999999985,81484.374999999985,79296.874999999985,77109.374999999985,74921.874999999985,72734.374999999985,70546.874999999985,68359.374999999985,66171.874999999985,63984.374999999993,61796.874999999993,59609.374999999993,57421.874999999993,55234.374999999993,53046.874999999993,50859.374999999993,48671.874999999993,46484.374999999993,44296.874999999993,42109.374999999993,39921.874999999993,37734.374999999993,35546.874999999993,33359.374999999993,31354.166666666624,29531.249999999913,27890.624999999876,26249.999999999876,24609.374999999876,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,349405430.81549948,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-707538.22222222225,-686704.88888888888,-732171.5555555555,-997504.88888888876,-1247838.2222222222,-1498171.5555555555,-1065025.9405017921,-600746.99211469525,-166293.45594982081,-127906.51844982081,-134824.22678315383,-147324.22678315383,-147324.22678315383,-126490.89344982081,-369771.56011648732,-612788.22678315383,-862804.89344982035,-656680.29172939016,-168009.3775089602,322077.16171146976,846961.89544856595,922065.86857356597,902712.44149023294,894379.10815689946,881879.10815689946,881879.10815689946,880216.68815689953,644432.52149023302,402748.35482356651,165230.85482356651,395176.42321066279,659146.18347276002,1274607.174320274,1846508.7096544541,2390816.5191553012,2430121.1472115517,2433855.7887740508,2436043.2887740508,2436518.4961740514,2430767.6211740514,2432936.7461740514,2435105.8711740514,2437274.9961740514,2439444.1211740514,2752484.8634270001,2754672.3634270001,2756859.8634270001,2759047.3634270001,2761234.8634270001,2763422.3634270001,2763846.2020490002,2756510.408299,2758678.6145489998,2760846.8207990006,2763015.0270490004,2765183.2332990002,3094388.5861011092,3096576.0861011092,3103069.1416566642,3105256.6416566642,3108833.0305455532,3111020.5305455532,3111391.4593262132,3102153.9008887131,3104321.1424512137,3106488.3840137133,3108655.625576213,3110822.8671387136,3457019.8124629296,3459207.3124629296,3461394.8124629296,3463582.3124629296,3465769.8124629296,3467957.3124629296,3468273.7441070098,3456754.2127476353,3458920.4413882606,3461086.6700288849,3463252.8986695101,3465419.1273101345,3829476.563519856,3831664.063519856,3833851.563519856,3836039.063519856,3838226.563519856,3840414.063519856,3840674.363113258,3826416.6161859138,3828581.78125857,3830746.9463312263,3832912.1114038825,3835077.2764765387,4217908.131388817,4220095.631388817,4222283.131388817,4224470.631388817,4226658.131388817,4228845.631388817,4229048.1149700209,4211504.66889631,4213668.7172225993,4215832.7655488886,4217996.8138751779,4220160.8622014672,4622724.3123310786,4624911.8123310786,4627099.3123310786,4629286.8123310786,4631474.3123310786,4633661.8123310786,4633804.7454197183,4612318.6278823223,4614481.5036249254,4616644.3793675285,4618807.2551101325,4620970.1308527365,5044273.9321623938,5046461.4321623938,5048648.9321623938,5050836.4321623938,5053023.9321623938,5055211.4321623938,5055293.0282436935,5278893.5891707269,5530690.6503671277,5782305.4198968615,5783920.1894266279,5785534.9589563617,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,168258915.70485985,null,null,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2217981.9209540291,2375899.3685049317,2482417.8794516679,2521574.2978863204,2521574.2978863204,2495413.5651107645,2439152.2480949932,2365537.0293727033,2307678.7641128562,2227743.2945819716,2183177.0935519263,2148415.1363355941,2123866.6708854199,2099263.4962822446,2074660.3216790706,2050057.1470758959,2026443.7415361339,2019368.3925003959,1994765.2178972214,1970162.0432940468,1945558.8686908723,1920955.6940876977,1893915.272157894,1866136.4387318944,1838133.9092585947,1810000.7722261671,1781617.3523851361,1752997.4040454305,1724138.9561362264,1706668.3653145619,1682065.1907113872,1651188.4650479413,1618748.8636263451,1586038.9321929023,1553056.4179975137,1519799.0495171645,1486272.583651416,1452588.713413239,1418605.1362564103,1384338.3626232753,1349786.0325431973,1318783.4640092989,1294180.2894061243,1256535.4329054977,1218043.3562736376,1179230.5123365119,1140094.2280332432,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,181146515.1106396,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-2774204.888888889,-2753371.5555555555,-2798838.222222222,-3064171.5555555555,-3314504.888888889,-3564838.222222222,-3131692.6071684589,-2667413.6587813618,-2232960.1226164876,-2194573.1851164876,-2201490.8934498206,-2213990.8934498206,-2213990.8934498206,-2193157.5601164876,-2436438.2267831545,-2679454.8934498206,-2929471.5601164876,-2723346.9583960571,-2234676.0441756272,-1744589.5049551972,-1219704.7712181006,-1144600.798093101,-1163954.225176434,-1172287.5585097671,-1184787.5585097671,-1184787.5585097671,-1186449.978509767,-1573549.3994637961,-1973151.0136813652,-2317187.0246281009,-2126397.8746756576,-1862428.1144135604,-1220806.3907904904,-592643.53844053857,25279.48978259787,122442.38309869543,206112.49419207871,252866.19522212446,288103.35983845778,306900.95028863102,333673.24989180639,360445.54949498083,387217.84909815527,413000.3796379175,733116.47092660423,759907.14552977867,786697.82013295311,813488.49473612756,840279.16933930293,869507.09126910567,897709.76331710629,918376.49904040527,948677.8423228329,979229.46841386426,1010017.6230035704,1041044.2771627735,1387720.2207865473,1414510.8953897217,1451880.6766087227,1486507.7780303191,1522794.0983526511,1557964.1125480393,1591592.4098090492,1615881.3172372971,1651732.4290379751,1687883.2477573026,1724317.2629529377,1761036.8345955163,2138236.3484536307,2165027.0230568051,2204859.3795574317,2245538.9561892916,2286539.3001264175,2327863.0844296869,2361130.8869641535,2374214.5302079525,2400983.9334517531,2427753.3366955519,2454522.7399393516,2481292.1431831503,2869952.7539960463,2896743.4285992207,2923534.1032023951,2950324.7778055705,2977115.452408744,3003906.1270119194,3028769.6012084959,3039115.0288843261,3065883.3685601568,3092651.7082359875,3119420.0479118181,3146188.3875876488,3553622.4171031024,3580413.0917062769,3607203.7663094513,3633994.4409126258,3660785.1155158002,3687575.7901189756,3712381.448303354,3719441.1768328175,3746208.3997622812,3772975.6226917449,3799742.8456212096,3826510.0685506733,4253676.6932834592,4280467.3678866336,4307258.0424898081,4334048.7170929834,4360839.3916961579,4387630.0662993323,4412376.1739911465,4415493.2310569249,4442259.2814027024,4469025.33174848,4495791.3820942594,4522557.4324400378,4970464.4083528696,4997255.082956044,5024045.7575592194,5050836.4321623938,5053023.9321623938,5055211.4321623938,5055293.0282436935,5278893.5891707269,5530690.6503671277,5782305.4198968615,5783920.1894266279,5785534.9589563617,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,24454779.539936349,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311139.19690976263,408883.896163147,410280.52889938396,413894.25475562131,417507.98061185819,421121.70646809577,424735.43232433219,479739.02630891884,483355.76738034748,486972.50845177565,490589.24952320382,494205.99059463292,497822.73166606203,501171.49552095309,502124.55887243059,505738.1339679081,509351.70906338561,512965.28415886313,516578.85925434157,574246.35359326564,577863.0946646966,581479.83573612384,585096.57680755295,588713.31787898019,592330.05895040929,595670.78348880447,596091.58619268611,599705.00298936479,603318.41978604719,606931.836582724,610545.25337940641,671012.69512763806,674629.4361990653,678246.1772704944,681862.91834192351,682158.23084192351,682453.54334192723,682464.55881289765,712650.63453804702,746643.23779956251,780611.23168607801,780829.22557259724,781047.21945910901,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,156691735.57070321,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-2774204.888888889,-2753371.5555555555,-2798838.222222222,-3064171.5555555555,-3314504.888888889,-3564838.222222222,-3131692.6071684589,-2667413.6587813618,-2232960.1226164876,-2194573.1851164876,-2201490.8934498206,-2213990.8934498206,-2213990.8934498206,-2193157.5601164876,-2436438.2267831545,-2679454.8934498206,-2929471.5601164876,-2723346.9583960571,-2234676.0441756272,-1744589.5049551972,-1219704.7712181006,-1144600.798093101,-1163954.225176434,-1172287.5585097671,-1184787.5585097671,-1184787.5585097671,-1186449.978509767,-1573549.3994637961,-1973151.0136813652,-2317187.0246281009,-2126397.8746756576,-1862428.1144135604,-1220806.3907904904,-592643.53844053857,25279.48978259787,122442.38309869543,206112.49419207871,252866.19522212446,288103.35983845778,306900.95028863102,333673.24989180639,360445.54949498083,387217.84909815527,413000.3796379175,733116.47092660423,759907.14552977867,786697.82013295311,813488.49473612756,840279.16933930293,869507.09126910567,897709.76331710629,918376.49904040527,948677.8423228329,979229.46841386426,1010017.6230035704,1041044.2771627735,1387720.2207865473,1414510.8953897217,1451880.6766087227,1486507.7780303191,1522794.0983526511,1557964.1125480393,1591592.4098090492,1615881.3172372971,1651732.4290379751,1687883.2477573026,1724317.2629529377,1761036.8345955163,2138236.3484536307,2165027.0230568051,2204859.3795574317,2245538.9561892916,2286539.3001264175,2327863.0844296869,2361130.8869641535,2374214.5302079525,2400983.9334517531,2427753.3366955519,2454522.7399393516,2481292.1431831503,2869952.7539960463,2896743.4285992207,2923534.1032023951,2950324.7778055705,2977115.452408744,2692766.9301021565,2619885.705045349,2628834.4999849424,2651989.1138045359,2675143.7276241295,2698298.3414437221,2721452.9552633166,3073883.3907941841,3097057.3243259294,3120231.2578576757,3143405.1913894219,3166579.1249211673,3189753.0584529135,3211209.9527824009,3217316.6179603869,3240470.2657943731,3263623.9136283593,3286777.5614623465,3309931.2092963317,3679430.3396901935,3702604.273221937,3725778.2067536842,3748952.1402854305,3772126.0738171777,3795300.007348923,3816705.390502342,3819401.6448642388,3842554.2784133377,3865706.9119624328,3888859.5455115354,3912012.1790606314,4299451.7132252315,4322625.6467569787,4345799.580288725,4368973.5138204703,4370865.7013204703,4372757.8888204666,4372828.4694307959,4566242.9546326799,4784047.4125675652,5001694.1882107835,5003090.9638540307,5004487.7394972527,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CFd","index":19,"n_rows":132,"n_cols":159,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"CFd",null,null,"Детализированный отчет о движении денежных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5000477.6392717492,null,null,0,0,0,0,0,0,0,0,0,300,1200,4240.5,7021.5,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9718.4999999999982,10658.999999999998,13794,17027.752499999999,20046.757499999992,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,23260.132499999992,24242.954999999994,27666.453374999997,31252.117462499991,35604.383099999992,38685.531637499997,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41266.849412249983,41636.587236749983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,43123.857635801229,43510.233662403734,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,45064.431229412279,45468.194177211895,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,47092.33063473583,47514.262915186424,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,49211.485513298947,49652.404746369808,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51426.002361397375,51886.762959956432,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53740.172467660261,54221.667293154474,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,50316.2092641458,0]
[23]
[24,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,26690851.461772323,null,null,0,0,0,0,0,0,0,0,0,0,7875,24500,42761.25,53173.750000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,62186.25,79310,97335,117225.58749999999,129031.96250000001,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,138314.83750000002,155952.29999999999,177275.06387499999,198876.31400000001,217999.03650000005,228516.53387500002,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,232914.76005000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,239902.20285150001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,247099.26893704501,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,254512.24700515636,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,262147.61441531102,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,270012.04284777038,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,278112.40413320344,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2017780.2583875319,null,null,0,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000005,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,5342.61,6712.51,8082.41,9735.8792999999987,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,11146.876299999998,12557.873299999999,14387.936409,15841.263319000002,17294.590229000001,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[27]
[28,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,46035590.48741398,null,null,0,0,51333.333333333328,55000,55000,8333.3333333333339,32000,93800,93800,94100,101562.5,118685,136098.125,193105.19166666665,196438.52499999999,196438.52499999999,196438.52499999999,149771.85833333334,147288.52499999999,154752.52499999999,155052.52499999999,162711.9,180258.07500000001,197804.25,216469.89374999999,227991.92174999998,274658.58841666667,277991.92174999998,277991.92174999998,277991.92174999998,278869.42174999998,241012.67508333334,237679.34174999999,237979.34174999999,245841.49799999999,263824.05825,283895.26537499996,304492.81151249999,322624.84857000003,332985.86468999996,332985.86468999996,332985.86468999996,333891.78969000001,344312.40729,344312.40729,344312.40729,344312.40729,344312.40729,346893.9748275,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,350803.24838070001,363152.16450870002,363152.16450870002,363152.16450870002,363152.16450870002,363152.16450870002,365811.179072325,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,369840.04608212097,384498.24569396093,384498.24569396093,384498.24569396093,384498.24569396093,384498.24569396093,387237.03069449472,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,391389.1947270846,408813.71952727984,408813.71952727984,408813.71952727984,408813.71952727984,408813.71952727984,411634.66807782953,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,415913.94959452213,436653.10517872323,436653.10517872323,436653.10517872323,436653.10517872323,436653.10517872323,439558.68218578945,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,443969.02233926405,468680.62663899112,468680.62663899112,468680.62663899112,468680.62663899112,468680.62663899112,471673.37095626933,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,476218.83551519352,505692.11680151243,505692.11680151243,505692.11680151243,505692.11680151243,505692.11680151243,508774.64344830904,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,513459.42685488844,548641.30120891694,548641.30120891694,548641.30120891694,548641.30120891694,545041.30120891694,0]
[29,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2776786.6666666665,null,null,0,0,51333.333333333328,55000,55000,8333.3333333333339,5000,5000,5000,5120,5480,6680,7760,55266.666666666664,58600,58600,58600,11933.333333333334,8600,8600,8720,9080,10280,11480,12560,13400,60066.666666666664,63400,63400,63400,63400,16733.333333333336,13400,13520,13880,15080,16280,17480,18560,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,17960,0]
[35,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1527120,null,null,0,0,0,0,0,0,0,0,0,120,480,1680,2760,3600,3600,3600,3600,3600,3600,3600,3720,4080,5280,6480,7560,8400,8400,8400,8400,8400,8400,8400,8400,8520,8880,10080,11280,12480,13560,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,12960,0]
[36,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,0,0,46666.666666666664,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,649666.66666666674,null,null,0,0,4666.666666666667,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8117608.055387171,null,null,0,0,0,0,0,0,27000,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,56650,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,58391.5,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,60187.345000000001,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,62039.270349999999,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,63949.068710499989,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,65918.592034314992,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,67949.753620969437,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,70044.530246504772,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,72204.964371651484,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,74433.166431440186,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,0]
[40,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7247904.5912020756,null,null,0,0,0,0,0,0,25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50750,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,52272.5,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53840.675000000003,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,55455.895250000001,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57119.572107499989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,58833.159270724995,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,60598.154048846744,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,62416.098670312145,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,64288.581630421511,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,66217.239079334162,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[41,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,548287.30781060294,null,null,0,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[42,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,321416.15637450112,null,null,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2290680,null,null,0,0,0,0,0,0,0,0,0,180,720,2520,4140,5400,5400,5400,5400,5400,5400,5400,5580,6120,7920,9720,11340,12600,12600,12600,12600,12600,12600,12600,12600,12780,13320,15120,16920,18720,20340,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,19440,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2290680,null,null,0,0,0,0,0,0,0,0,0,180,720,2520,4140,5400,5400,5400,5400,5400,5400,5400,5580,6120,7920,9720,11340,12600,12600,12600,12600,12600,12600,12600,12600,12780,13320,15120,16920,18720,20340,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,19440,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22576629.741680112,null,null,0,0,0,0,0,0,0,3000,3000,3000,9562.5,23685,38398.125,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,47238.525000000001,47238.525000000001,53997.9,68544.074999999997,83090.25,99055.893750000003,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,109197.92174999999,109197.92174999999,109197.92174999999,116160.07799999999,131142.63825000002,148213.845375,165811.39151250001,181243.42857000002,189504.44469,189504.44469,189504.44469,189504.44469,190368.44469,190368.44469,190368.44469,190368.44469,190368.44469,192950.0122275,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,196960.77803069999,196960.77803069999,196960.77803069999,196960.77803069999,196960.77803069999,199619.79259432497,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,203927.13737162098,203927.13737162098,203927.13737162098,203927.13737162098,203927.13737162098,206665.92237215475,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,211313.99469276963,211313.99469276963,211313.99469276963,211313.99469276963,211313.99469276963,214134.94324331937,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,219176.2663735527,219176.2663735527,219176.2663735527,219176.2663735527,219176.2663735527,222081.84338061896,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,227578.97657275927,227578.97657275927,227578.97657275927,227578.97657275927,227578.97657275927,230571.72089003751,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,236599.25251954206,236599.25251954206,236599.25251954206,236599.25251954206,236599.25251954206,239681.77916633865,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,246328.71807464832,246328.71807464832,246328.71807464832,246328.71807464832,246328.71807464832,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20034651.00264173,null,null,0,0,0,0,0,0,0,0,0,0,6562.5,19687.5,33403.125,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,47315.625,60834.375,74353.125,89291.34375,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,104432.34375,118356.65625,134369.61562500001,150591.43968750001,164933.4815625,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,174686.0700375,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,179926.65213862498,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,185324.45170278376,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,190884.18525386724,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,196610.71081148327,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,202509.03213582776,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,208584.30309990258,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[51,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1514590.136670396,null,null,0,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[52,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1027388.6023679998,null,null,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,115253948.01399833,null,null,1168236.3333333333,701519.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,704433.85333333327,900969.62333333329,791795.38799999992,750469.01300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,791191.70900000003,794557.58,999135.8885,909622.19479999994,861905.76124999998,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,904483.35604999983,1108855.7456,902068.15876750019,821704.00859500014,823538.05062250001,778997.4969550001,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,989159.9458300001,795286.62000400003,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,1026724.8965815,822978.83224599995,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,1065812.656514575,851694.87163835787,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,1106488.7299984277,881475.13363675983,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,1148821.5780792409,912361.71014466055,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,1192882.7567686061,944398.46464696457,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,1238747.0619602278,977631.1108099469,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,1178741.3017364095,0]
[57,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78433905.850053146,null,null,286750,538500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,531137.5,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,598187.94999999995,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,591982.20000000007,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,554558.95250000001,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,571195.72107499989,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,588331.59270724992,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,605981.54048846755,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,624160.98670312145,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,642885.81630421511,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,662172.39079334156,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,28891702.020021256,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,142250,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,172731,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,204753.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,264868.95631733665,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6120863.6040042443,null,null,20000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40600,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41818,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43072.54,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,44364.716199999995,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45695.657685999991,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47066.527416579993,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,48478.523239077404,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49932.878936249719,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,51430.865304337203,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52973.791263467327,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17335021.212012738,null,null,39000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,85350,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,103638.6,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,122852.22,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,158921.37379040197,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10781511.307007451,null,null,70000,105000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10112095.707007444,null,null,22750,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,49787.5,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,60455.85,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,71663.794999999998,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[65,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[66,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5960976.8446040303,null,null,21793,40926,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,40366.449999999997,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,45462.284199999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,44990.647200000007,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42146.480389999997,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,43410.874801699989,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44713.20104575099,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,46054.59707712353,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,47436.234989437231,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48859.32203912035,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,50325.101700293955,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,0]
[67,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,14129547.271914497,null,null,791110,53510,53510,53510,53510,53510,53510,53510,53510,53510,92870,108191.25,141953.20000000001,70888.875,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,110336.325,112426.95,126730.0125,178360.7775,88236.009750000027,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,129474.59624999997,134057.97750000001,168885.69316750005,136201.30548000007,136629.38879250002,92088.835125000027,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,93878.784,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,98437.419180000012,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,103221.2800386,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,108241.57373812201,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,113510.06671657196,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,119039.11262977526,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,124841.68169018623,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,23180.011910868448,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10402485.344718657,null,null,86600,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,0,0]
[69,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,623728.94400000002,null,null,331000,0,0,0,0,0,0,0,0,0,18000,18750,34060,780.00000000000068,0,0,0,0,0,0,0,18719.999999999996,19500.000000000004,19500,42993.600000000006,811.20000000001164,0,0,0,0,0,0,0,0,19468.799999999992,20280.000000000004,36839.296000000002,21091.200000000019,21091.200000000004,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1796681.0183494675,null,null,7445,6945,6945,6945,6945,6945,6945,6945,6945,6945,7245,7557.5,8820,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,9148.125,9476.25,9804.375,11515.612499999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11860.143749999999,12204.674999999999,12053.770312500001,12415.528125000001,12777.285937500001,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,0]
[72,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[73,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[74,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16729518.047426656,null,null,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,69797.853333333333,251012.37333333332,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,79613.484000000011,80888.73000000001,271163.97600000002,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,88950.191399999996,288739.1997,96209.618400000007,97615.577115000007,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,307394.03583000007,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,322763.73762150004,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,338901.92450257513,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,355847.02072770376,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,373639.37176408898,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,392321.34035229345,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,411937.40736990806,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,432534.27773840347,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187283,null,null,0,0,0,0,0,0,0,0,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,189000,0,0,0,0,0,0,0,0,0,0,0,198450,0,0,0,0,0,0,0,0,0,0,0,208372.50000000003,0,0,0,0,0,0,0,0,0,0,0,218791.125,0,0,0,0,0,0,0,0,0,0,0,229730.68125000005,0,0,0,0,0,0,0,0,0,0,0,241217.21531249993,0,0,0,0,0,0,0,0,0,0,0,253278.07607812507,0,0,0,0,0,0,0,0,0,0,0,265941.97988203127,0,0,0,0,0,0,0,0,0,0,0,279239.07887613284,0,0,0,0,0,0,0,0,0,0,0,293201.03281993943,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2841357.4324652534,null,null,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,0]
[78,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2102773.7475469438,null,null,0,0,0,0,0,0,0,0,0,0,1214.52,2429.04,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,5100.9840000000013,6376.2300000000014,7651.4760000000015,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,10712.0664,12051.074699999999,14059.587150000003,15465.545865000004,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1704814.4594791536,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,377336.77606646542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[82,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[83,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[84]
[85,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,856388225.91262841,null,null,-1168236.3333333333,-701519.33333333337,-715192.66666666674,-718859.33333333337,-718859.33333333337,-672192.66666666674,-695859.33333333337,-757659.33333333337,-757659.33333333337,-758259.33333333337,-207811.35333333327,164927.87666666671,932665.73700000031,902743.33533333358,900070.51200000022,900070.51200000022,900070.51200000022,946737.17866666685,949220.51200000022,941756.51200000022,941143.01200000022,1519633.4410000006,2114852.7350000003,2507722.5990000004,3415082.2064499999,3434931.0001999997,3388970.8338333331,3385637.5005000001,3385637.5005000001,3385637.5005000001,3384760.0005000001,3422616.7471666667,3425950.0805000002,3425322.4729999998,4033273.5744500002,4458091.9164749999,5622745.0962200016,6357707.4788835021,7017063.5593510009,7036875.8237510007,7037630.9248100007,7037630.9248100007,7036724.9998100009,7026304.3822100013,7026304.3822100013,7026304.3822100013,7026304.3822100013,6814100.4945477508,7423368.0394617505,7406316.3966452004,7406316.3966452004,7406316.3966452004,7406316.3966452004,7406316.3966452004,7405381.0888951998,7393032.1727671996,7393032.1727671996,7393032.1727671996,7393032.1727671996,7170219.0150663983,7810251.3312851731,7792668.7279483397,7792668.7279483397,7792668.7279483397,7792668.7279483397,7792668.7279483397,7791703.0457158405,7777044.8461039998,7777044.8461039998,7777044.8461039998,7777044.8461039998,7543091.996458225,8215436.365038313,8197305.9988599783,8197305.9988599783,8197305.9988599783,8197305.9988599783,8197305.9988599783,8196308.915148003,8178884.3903478077,8178884.3903478077,8178884.3903478077,8178884.3903478077,7933234.9076271141,8639516.2456592787,8620820.7709408347,8620820.7709408347,8620820.7709408347,8620820.7709408347,8620820.7709408347,8619791.2221543752,8599052.0665701739,8599052.0665701739,8599052.0665701739,8599052.0665701739,8341121.1645441465,9083045.9151598439,9063767.4247551225,9063767.4247551225,9063767.4247551225,9063767.4247551225,9063767.4247551225,9062704.309313789,9037992.7050140612,9037992.7050140612,9037992.7050140612,9037992.7050140612,8767166.3601848148,9546526.5773114543,9526646.5839348547,9526646.5839348547,9526646.5839348547,9526646.5839348547,9526646.5839348547,9525548.7608294357,9496075.4795431178,9496075.4795431178,9496075.4795431178,9496075.4795431178,9211708.9693739042,10030386.606983902,10009886.023874581,10009886.023874581,10009886.023874581,10009886.023874581,10009886.023874581,10008752.311165111,9973570.4368110821,9973570.4368110821,9973570.4368110821,9973570.4368110821,9792180.4553963598,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,433850000,null,null,180000,181500,15038500,16568500,20208000,12406500,19576500,15910500,8700000,0,0,0,1500,15013500,16543500,20209500,27418500,21106500,19576500,15910500,8700000,0,0,0,0,1500,15013500,16543500,20209500,27420000,36118500,21106500,19576500,15910500,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,410000,null,null,180000,180000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,432000000,null,null,0,0,15000000,16500000,20100000,12300000,19500000,15900000,8700000,0,0,0,0,15000000,16500000,20100000,27300000,21000000,19500000,15900000,8700000,0,0,0,0,0,15000000,16500000,20100000,27300000,36000000,21000000,19500000,15900000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1440000,null,null,0,1500,13500,43500,108000,106500,76500,10500,0,0,0,0,1500,13500,43500,109500,118500,106500,76500,10500,0,0,0,0,0,1500,13500,43500,109500,120000,118500,106500,76500,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,0,0,3999.9999999999995,12999.999999999998,43000,46000,37000,7000,0,0,0,0,0,3999.9999999999995,12999.999999999998,43000,50000,46000,37000,7000,0,0,0,0,0,0,3999.9999999999995,12999.999999999998,43000,50000,50000,46000,37000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,240000,null,null,0,0,1999.9999999999998,6000,20000,18000,14000,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,18000,14000,0,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,20000,18000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,0,1500,7500,24500,45000,42500,25500,3500,0,0,0,0,1500,7500,24500,46500,48500,42500,25500,3500,0,0,0,0,0,1500,7500,24500,46500,50000,48500,42500,25500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11714062.499999998,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2618437.4999999995,0,0,0,0,0,0,0,0,0,0,0,2303437.4999999995,0,0,0,0,0,0,0,0,0,0,0,1988437.4999999998,0,0,0,0,0,0,0,0,0,0,0,1673437.4999999998,0,0,0,0,0,0,0,0,0,0,0,1358437.4999999998,0,0,0,0,0,0,0,0,0,0,0,1043437.4999999999,0,0,0,0,0,0,0,0,0,0,0,728437.49999999988,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,72308333.333333328,null,null,0,0,0,0,0,0,0,30000,30000,2506666.666666666,2771666.666666666,3370000,2067500,3252500,2650000,1450000,0,0,0,0,2502500,2767500,3370000,4570000,3517499.9999999963,3252500,2650000,1450000,0,0,0,0,0,2502500,2767500,3370000,4570000,6020000,3517500,3252500,2650000,1450000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103]
[104,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164582768.93640316,null,null,0,-138565.5555555555,-22848.888888888992,-32015.555555555657,-32015.555555555657,-32015.555555555657,-23682.222222222324,-24015.555555555664,-29515.555555555664,-29515.555555555664,-29515.555555555664,63932.024444444411,163606.27111111121,269737.09366666665,273247.81450000004,273530.93950000004,273530.93950000004,273530.93950000004,281864.27283333335,281847.60616666672,280747.60616666672,280747.60616666672,378925.36516666668,483612.38666666689,588582.53316666675,718897.84406666679,733918.63869166665,725881.28660833335,725881.28660833335,725881.28660833335,725881.28660833335,725863.78660833335,732877.11994166661,732877.11994166661,732877.11994166661,836022.88539166679,945973.48921666655,1104728.9841137505,1226034.6987966672,1341821.6683129172,1349245.0939241671,1349554.5222366671,1349554.5222366671,1349536.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416223.4069189169,1414322.6069189168,1414322.6069189168,1414322.6069189168,1414322.6069189168,1414322.6069189168,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486009.4211729486,1483728.4611729484,1483728.4611729484,1483728.4611729484,1483728.4611729484,1483728.4611729484,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559001.6860734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635303.5717989544,1632018.9893989542,1632018.9893989542,1632018.9893989542,1632018.9893989542,1632018.9893989542,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715012.2156809203,1711070.7168009204,1711070.7168009204,1711070.7168009204,1711070.7168009204,1711070.7168009204,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798215.9297518644,1793486.1310958643,1793486.1310958643,1793486.1310958643,1793486.1310958643,1793486.1310958643,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1884991.0224854196,1879315.2640982198,1879315.2640982198,1879315.2640982198,1879315.2640982198,0]
[105]
[106,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,23673732.32047724,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311139.19690976263,408883.896163147,410280.52889938396,413894.25475562131,417507.98061185819,421121.70646809577,424735.43232433219,479739.02630891884,483355.76738034748,486972.50845177565,490589.24952320382,494205.99059463292,497822.73166606203,501171.49552095309,502124.55887243059,505738.1339679081,509351.70906338561,512965.28415886313,516578.85925434157,574246.35359326564,577863.0946646966,581479.83573612384,585096.57680755295,588713.31787898019,592330.05895040929,595670.78348880447,596091.58619268611,599705.00298936479,603318.41978604719,606931.836582724,610545.25337940641,671012.69512763806,674629.4361990653,678246.1772704944,681862.91834192351,682158.23084192351,682453.54334192723,682464.55881289765,712650.63453804702,746643.23779956251,780611.23168607801,780829.22557259724,0]
[107]
[108,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,294875995.48908103,null,null,-1348236.3333333333,-744453.77777777787,-15730843.777777776,-17255343.777777776,-20894843.777777776,-13046677.11111111,-20248677.111111108,-16614143.777777778,-9398143.777777778,1777922.8888888883,2593370.8688888885,3470995.8522222224,2835059.4658888886,-11127993.758333335,-13266677.302500002,-18132960.427500002,-26791960.427500002,-20433293.760833334,-18909143.760833334,-15250591.09416667,-5537104.5941666663,4006385.8348333333,5105927.3698333334,6594110.2123333327,6343999.6732833292,5967033.1561333332,-9708447.8048583344,-12433743.786108334,-17549743.786108334,-24760243.786108334,-33459621.286108334,-18409747.039441667,-16883427.039441667,-10715554.646941666,-2632103.5454916665,6992069.0310833324,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5687170.4775733333,5676768.2349733338,5678352.2349733338,5678352.2349733338,5678352.2349733338,5466148.3473110842,3456978.3922250839,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,4092491.224366256,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6305673.3661053916,6291035.4249310512,6293316.3849310521,6293316.3849310521,6293316.3849310521,6059363.5352852764,4743270.4038653644,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6637285.9577151686,6619882.704274348,6622619.8562743478,6622619.8562743478,6622619.8562743478,6376970.3735536542,5409814.2115858188,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6673326.1185183153,6554864.5986080728,6556752.5482718358,6553138.8224155987,6549525.0965593616,6287980.4686770961,5667853.9934365572,6868992.731091572,6865375.9900201438,6861759.2489487156,6858142.5078772875,6854525.7668058584,6849845.9102930948,6821808.9938121876,6824797.4293407099,6821183.8542452324,6817570.2791497549,6543130.359225031,6275439.5012561921,7154159.6763323294,7150542.9352608984,7146926.1941894712,7143309.4531180421,7139692.7120466148,7134978.1478697658,7102188.7663024478,7106497.7622545669,7102884.3454578882,7099270.9286612058,6811291.0016953163,6897917.7225086307,7453856.4507912565,7450239.7097198293,7446622.9686484002,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[109]
[110,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,310000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761894,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761898,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761912,3690476.1904761917,3690476.1904761917,3690476.1904761922,3690476.1904761926,3690476.1904761931,3690476.1904761936,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.1904761954,3690476.1904761968,3690476.1904761991,3690476.1904762015,3690476.1904762047,3690476.1904762089,3690476.1904762029,3690476.1904762089,3690476.1904762187,3690476.1904762089,3690476.1904761791,0,0,0,0,0,0,0,0,0]
[115]
[116,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2042063.4920634921,2017460.3174603176,1992857.1428571427,1968253.9682539685,1943650.7936507934,1919047.6190476192,1894444.4444444445,1869841.2698412696,1845238.0952380951,1820634.9206349207,1796031.746031746,1771428.5714285716,1746825.3968253969,1722222.222222222,1697619.0476190476,1673015.8730158731,1648412.6984126985,1623809.5238095236,1599206.3492063493,1574603.1746031744,1549999.9999999998,1525396.8253968251,1500793.6507936507,1476190.476190476,1451587.3015873013,1426984.1269841264,1402380.9523809522,1377777.7777777775,1353174.6031746028,1328571.4285714279,1303968.2539682535,1279365.0793650788,1254761.9047619042,1230158.7301587295,1205555.555555555,1180952.3809523806,1156349.2063492059,1131746.0317460313,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0]
[117]
[118,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,18950093.706108335,12782221.313608333,4698770.2121583326,0,0,0,0,0,0,0,20766.03036317369,6565.0983600001782,0,0,0,118772.2876095511,2103339.068092376,0,0,0,0,0,0,0,0,0,0,0,1172588.1407131106,0,0,0,0,0,0,0,0,0,0,0,226570.86597590335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119]
[120,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3139287.9330667304,6751358.0418925704,8833826.2466747575,6942991.8311816305,6639875.3913252279,2395563.1712244973,1239819.9439420425,0,0,0,0,0,0,0,0,0,0,292469.67919546366,381079.05873902421,407922.58441502508,423595.49151032325,453629.42854275089,482012.8483837815,510632.79672348872,316678.08693189081,0,752826.12723257765,940371.21821058635,972810.81963218097,1005520.7510656249,1038503.2652610131,1070794.9515088629,1089683.4762002714,1125648.3064384479,1159631.8835952766,1193898.657228413,994498.13766271528,0,1565001.8276942605,1666668.2434422821,1705160.320074142,1743973.1640112679,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121]
[122,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1786114.4313499359,428746.89844409749,372485.5814283262,298870.36270603677,241012.09744618973,185679.80251847953,165716.77609160868,0,0,19622.076243175194,44225.250846350566,68828.425449524075,0,0,454359.41026199795,478962.58486517239,503565.75946834683,235699.25487605762,171693.0499356715,168517.39111284632,165118.0362427216,161588.07381346915,157807.82857561298,153791.05483908113,149535.78153305221,0,313336.73062912375,150394.81425429042,142558.38743586931,134451.63060560077,126072.29101338703,117418.09713621251,108494.80587363802,99414.110238635913,90033.707684982568,80370.108655021526,70420.953178117983,0,128043.11849479005,50979.877349942923,37090.975321257487,22881.305987305939,8348.196287211962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123]
[124,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-118258915.70486048,null,null,50000000,0,0,0,310000000,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,16091163.84781679,16883427.039441667,10715554.646941667,2632103.5454916656,-6992069.0310833333,-9246771.6070033349,-11272978.49476975,-9308528.8605543338,-8947554.1554380842,-8338385.8308858341,-7138076.4025733341,-5687170.4775733352,-5676768.2349733328,-5678352.2349733338,-5678352.2349733338,-5678352.2349733338,-5466148.3473110842,-3456978.3922250839,-5990073.6959762834,-5990073.6959762834,-5990073.6959762834,-5990073.6959762834,-5990073.6959762834,-5989138.3882262837,-5976808.7658482827,-5978709.5658482835,-5978709.5658482835,-5978709.5658482835,-5755896.4081474822,-4092491.2243662542,-6306639.0483378908,-6306639.0483378917,-6306639.0483378908,-6306639.0483378917,-6306639.0483378908,-6305673.3661053907,-6291035.4249310512,-6293316.3849310512,-6293316.3849310512,-6293316.3849310512,-6059363.5352852764,-4743270.4038653653,-6638283.0414271438,-6638283.0414271429,-6638283.0414271438,-6638283.0414271429,-5856957.1475780411,-4822222.2222222202,-4797619.0476190457,-4773015.8730158713,-4748412.6984126968,-4723809.5238095233,-4699206.3492063489,-4674603.1746031744,-4650000,-4625396.8253968256,-4600793.6507936521,-4576190.4761904776,-4551587.3015873032,-4526984.1269841287,-4502380.9523809552,-4477777.7777777808,-4453174.6031746073,-4428571.4285714328,-4403968.2539682575,-4379365.0793650839,-4354761.9047619095,-4330158.7301587341,-4305555.5555555588,-4280952.3809523853,-4256349.2063492108,-4231746.0317460354,-4207142.8571428601,-4182539.6825396866,-4157936.5079365131,-4133333.3333333372,-4108730.1587301618,-4084126.9841269879,-4059523.8095238144,-4034920.634920639,-4010317.4603174631,-3985714.2857142896,-3961111.1111111166,-3936507.9365079431,-3911904.761904771,-3887301.5873015989,-3862698.4126984277,-3838095.2380952574,-3813492.0634920765,-3788888.8888889076,-3764285.714285743,-3739682.5396825583,-3715079.3650793536,0,0,0,0,0,0,0,0,0]
[125]
[126]
[127,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,-744453.77777777787,-15730843.777777776,-17255343.777777776,289105156.22222221,-15113343.777777776,-22315343.777777776,-18680810.444444444,-11464810.444444444,-288743.77777777845,526704.20222222153,1404329.1855555559,768392.79922222206,-13194660.425000001,-15333343.96916667,-20199627.09416667,-28858627.09416667,-22499960.427500002,-20975810.427500002,-17317257.760833338,-7603771.2608333323,1939719.1681666663,3039260.7031666664,4527443.5456666667,4277333.0066166632,3900366.4894666662,-11775114.471525002,-14500410.452775002,-19616410.452775002,-26826910.452775002,-35526287.952775002,-2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,1815063.7354929484,1822263.6566553023,1849603.9832584765,1874207.1578616509,1898810.3324648244,1677764.0243473053,735211.03698264435,2335494.8642145358,2360098.0388177102,2384701.2134208847,2409304.3880240601,2433907.5626272336,2146341.9915341865,2052483.6462271186,2078974.770494055,2099964.2192409923,2120953.6679879287,1884012.2147088377,1288488.9140714724,2514230.8263296634,2535217.2598614097,2556203.6933931559,2577190.1269249022,2598176.5604566466,2618099.8785470594,2614666.1366693275,2642257.7468010234,2663247.3463087194,2684236.9458164172,2434400.2004948696,2191312.5171292033,3094635.866808515,3115622.3003402594,3136608.7338720076,3157595.1674037529,3178581.6009354992,3198470.2113618227,3190284.0043976763,3219196.174952968,3240185.932759461,3261175.6905659484,2997798.9382032398,3109028.8336197212,3689570.736505514,3710557.1700372705,3731543.6035690466,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[128]
[129,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,2596389.6293420494,4418653.2859973516,6268257.2692558281,8142464.427117479,10041274.759582303,11719038.783929609,12454249.820912253,14789744.685126789,17149842.7239445,19534543.937365383,21943848.325389445,24377755.888016678,26524097.879550867,28576581.525777984,30655556.296272039,32755520.515513033,34876474.18350096,36760486.398209795,38048975.312281266,40563206.138610929,43098423.398472339,45654627.091865495,48231817.218790397,50829993.779247046,53448093.657794103,56062759.794463433,58705017.541264459,61368264.887573183,64052501.833389603,66486902.033884473,68678214.551013678,71772850.417822197,74888472.718162462,78025081.452034473,81182676.619438231,84361258.220373735,87559728.43173556,90750012.436133236,93969208.611086205,97209394.543845668,100470570.23441161,103468369.17261486,106577398.00623459,110266968.74274009,113977525.91277736,117709069.51634641,125152075.74392338,132594786.65900035,140036068.54886785,147442183.40438062,154823787.94255543,162171399.87746873,169485043.81849551,176617079.78422105,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":159,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"BSd",null,null,"Детализированный баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16]
[17,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563614,null,null,48831763.666666664,48267309.888888888,47595077.222222216,46977927.888888896,356297389.66666663,353562518.11111104,350745646.55555546,347680474.99999994,344380970.11111099,340830831.88888884,337827518.86172032,335102657.69960564,333043497.20954472,330874056.31859487,328750098.55014509,326562357.65669525,324365616.76324546,322191709.20312893,319710368.30967915,317035063.41622931,314120728.35611278,311532121.11671674,309439732.2940411,307634703.19558591,306631198.92176783,305517725.80549973,304367105.06157327,303272855.0030635,302115104.94455373,300946854.88604397,299779314.82753426,316533628.69684118,333774841.59110647,344661036.98537165,347829410.75332403,341444460.56966341,333858644.00414896,324822020.98702151,318287091.51828134,312019219.65448207,306353847.79068273,301888475.92688352,298873195.93808419,295857897.57428491,292842580.83548558,289827245.72168636,286811892.23288703,283796520.36908776,280781148.50528854,277765776.64148921,274750404.77768993,271735032.91389066,268719661.05009139,265704289.18629205,262689013.79124278,259673719.10244349,256658405.11989421,253643071.84359494,250627719.27354562,247612347.40974635,244596975.54594705,241581603.6821478,238570537.37390405,235559471.06566033,232549793.6463055,229540116.22695065,226530540.09978333,223520943.71417847,220511327.07013616,217501690.16765633,214492033.00673896,211482355.58738413,208472678.16802928,205463000.74867445,202453323.3293196,199443645.90996477,196433968.49060994,194205616.96510419,193011109.6380392,191823780.96077716,190663771.33875892,189528343.61998445,188417497.80445385,187085584.40944633,184811118.0270741,184136935.47193381,183487356.09139669,182862379.88546273,182262006.85413197,181686236.99740434,180823013.24422044,179865908.81080207,178935273.16672331,178025604.63646415,177136903.22002459,176011238.01537859,174290049.51009524,173794602.91707006,173320142.75757664,172866669.03161496,172434181.73918504,172022680.88028681,171631220.59784758,171236303.12185696,170868953.80432427,170522570.63462558,170197153.61276087,169621876.3939009,168803511.49167526,168888469.93912894,168994414.82011437,169121346.13463157,169269263.88268048,169438168.06426114,169627083.9775551,169807789.05962753,170017381.68799785,170247939.44991726,170499462.34538576,170487583.86423415,170586935.27849907,171266828.59564972,171967708.34633216,172689574.53054637,177122903.33876848,181555936.83449063,185987670.58235461,190634211.44039357,195506216.1256243,200594202.35212326,205648194.72926545,210520553.27563614,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,150000,300000,12829027.777777778,26683055.555555556,43527361.111111112,53859166.666666664,70115972.222222224,83110277.777777776,89854583.333333328,89098888.888888896,88342387.992831543,87585080.645161286,86826966.845878139,98581353.046594977,111660739.24731183,127752625.44802867,149844511.64874554,166673897.84946239,181928284.05017921,193920170.25089607,199662056.45161289,197903136.20071685,196143409.49820787,194382876.34408602,192621536.73835126,190860197.13261649,201611357.52688172,213687517.92114696,228776178.31541219,249864838.70967743,278203499.10394269,293779659.49820787,307780819.89247316,318519480.28673834,323007334.22939068,319994381.72043008,316980622.75985664,313966057.3476702,310950685.48387098,307935313.62007171,304919941.75627238,301904569.89247316,298889198.02867383,295873826.16487455,292858454.30107522,289843082.43727601,286827710.57347667,283812338.7096774,280796966.84587818,277781594.98207885,274766223.11827958,271750851.2544803,268735479.39068103,265720107.52688172,262704735.66308245,259689363.79928315,256673991.93548387,253658620.0716846,250643248.2078853,247627876.34408602,244612504.48028672,241597132.61648747,238586066.30824372,235575000,232565322.58064517,229555645.16129032,226545967.74193549,223536290.32258064,220526612.90322581,217516935.48387098,214507258.06451613,211497580.6451613,208487903.22580644,205478225.80645162,202468548.38709676,199458870.96774194,196449193.54838711,193439516.12903225,190429838.70967743,187420161.29032257,184410483.87096775,181400806.45161289,178391129.03225806,175381451.61290324,172371774.19354838,169362096.77419356,166352419.3548387,163342741.93548387,160333064.51612905,157323387.09677419,154313709.67741936,151304032.25806451,148294354.83870968,145284677.41935483,142275000,139265322.58064517,136255645.16129032,133245967.74193549,130236290.32258065,127226612.90322581,124216935.48387097,121207258.06451613,118197580.64516129,115187903.22580646,112178225.80645162,109168548.38709678,106158870.96774194,103149193.5483871,100139516.12903225,97129838.709677413,94120161.290322587,91110483.870967746,88100806.451612905,85091129.032258064,82081451.612903222,79071774.193548381,76062096.774193555,73052419.354838714,70042741.935483873,67033064.516129032,64023387.096774198,61013709.677419357,58004032.258064516,54994354.838709682,51984677.419354841,48975000,45965322.580645159,43205645.161290281,40695967.741935395,38436290.322580509,36176612.90322566,33916935.483870812,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-13461.992455739528,null,null,0,0,22916.666666666668,35416.666666666672,35416.666666666657,14583.333333333314,3750,5083.3333333333139,6083.3333333333139,6749.9999999999418,5200.3333333332557,3317.3333333332557,1377.843333333265,22211.176666666637,34711.176666666783,34711.176666666754,34711.176666666754,13877.843333333498,1461.1766666667536,1527.8433333334979,1577.8433333336143,-328.31333333288785,-2251.1366666663671,-4190.6266666664742,-6188.3013666663319,-6188.3013666663319,14645.031966667157,27145.031966667157,27145.031966666924,27145.031966666924,27232.531966667157,6469.1986333341338,-5978.3013666658662,-5943.3013666654006,-7923.4760666652583,-9921.150766665116,-11978.755707664415,-14036.360648665112,-16093.965589664876,-16093.965589664876,-16093.965589664876,-16093.965589665808,-16002.090589666739,-15928.590589665808,-15873.465589666739,-15836.715589666739,-15818.34058966767,-15818.34058966767,-15818.340589666739,-15818.340589665808,-15818.340589664876,-15818.340589664876,-15818.340589663014,-15818.340589662082,-15721.871839662082,-15644.696839662269,-15586.815589662641,-15548.228089662269,-15528.934339663014,-15528.934339663014,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15427.642152162269,-15346.608402160928,-15285.833089660853,-15245.316214662045,-15225.057777162641,-15225.057777162641,-15225.057777160779,-15225.057777160779,-15225.057777158916,-15225.057777157053,-15225.057777157053,-15225.057777155191,-15118.700980277732,-15033.615542778745,-14969.801464654505,-14927.258745903149,-14905.987386530265,-14905.987386532128,-14905.987386532128,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14794.312749803066,-14704.973040431738,-14637.968258395791,-14593.298403706402,-14570.963476356119,-14570.963476356119,-14570.963476356119,-14570.963476352394,-14570.963476348668,-14570.963476348668,-14570.963476344943,-14570.963476344943,-14453.705107785761,-14359.898412935436,-14289.543391801417,-14242.640044376254,-14219.188370659947,-14219.188370656222,-14219.188370659947,-14219.188370659947,-14219.188370659947,-14219.188370659947,-14219.188370663673,-14219.188370659947,-14096.067083682865,-13997.570054095238,-13923.697281908244,-13874.448767114431,-13849.824509724975,-13849.824509721249,-13849.824509721249,-13849.824509724975,-13849.824509724975,-13849.824509724975,-13849.824509724975,-13849.8245097287,-13720.547158394009,-13617.125277325511,-13539.558866530657,-13487.847926001996,-13461.992455739528,-13461.992455739528,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,176617079.78422105,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,2596389.6293420494,4418653.2859973516,6268257.2692558281,8142464.427117479,10041274.759582303,11719038.783929609,12454249.820912253,14789744.685126789,17149842.7239445,19534543.937365383,21943848.325389445,24377755.888016678,26524097.879550867,28576581.525777984,30655556.296272039,32755520.515513033,34876474.18350096,36760486.398209795,38048975.312281266,40563206.138610929,43098423.398472339,45654627.091865495,48231817.218790397,50829993.779247046,53448093.657794103,56062759.794463433,58705017.541264459,61368264.887573183,64052501.833389603,66486902.033884473,68678214.551013678,71772850.417822197,74888472.718162462,78025081.452034473,81182676.619438231,84361258.220373735,87559728.43173556,90750012.436133236,93969208.611086205,97209394.543845668,100470570.23441161,103468369.17261486,106577398.00623459,110266968.74274009,113977525.91277736,117709069.51634641,125152075.74392338,132594786.65900035,140036068.54886785,147442183.40438062,154823787.94255543,162171399.87746873,169485043.81849551,176617079.78422105,0]
[24,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30000,60000,2566666.666666666,5338333.3333333321,8708333.3333333321,10775833.333333332,14028333.333333332,16648333.333333332,18068333.333333332,15561666.666666666,12790000,9420000,7352500,6602500,6720000,8640000,13210000,16727499.999999996,19979999.999999996,22629999.999999996,21577499.999999996,18809999.999999996,15439999.999999996,10869999.999999996,7352500,4100000,3952500,5270000,8640000,13210000,19230000,22747500,26000000,26147500,24830000,21460000,16890000,10870000,7352500,4100000,1450000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26]
[27]
[28,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[29]
[30,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563637,null,null,48831763.666666664,48267309.888888888,47595077.222222224,46977927.888888888,356297389.66666669,353562518.1111111,350745646.55555558,347680475,344380970.1111111,340830831.8888889,337827518.86172044,335102657.69960576,333043497.20954484,330874056.31859499,328750098.55014521,326562357.65669537,324365616.76324552,322191709.20312905,319710368.30967921,317035063.41622943,314120728.35611296,311532121.11671686,309439732.29404128,307634703.19558609,306631198.92176795,305517725.80549985,304367105.06157345,303272855.00306368,302115104.94455391,300946854.88604414,299779314.82753438,316533628.69684136,333774841.59110659,344661036.98537183,347829410.75332421,341444460.56966358,333858644.00414914,324822020.9870218,318287091.51828146,312019219.65448219,306353847.79068291,301888475.92688358,298873195.93808424,295857897.57428497,292842580.83548576,289827245.72168642,286811892.23288721,283796520.36908787,280781148.50528854,277765776.64148927,274750404.77769005,271735032.91389078,268719661.05009145,265704289.18629211,262689013.79124287,259673719.10244358,256658405.11989433,253643071.843595,250627719.27354574,247612347.40974644,244596975.54594716,241581603.68214789,238570537.3739042,235559471.06566048,232549793.64630556,229540116.22695071,226530540.09978342,223520943.71417856,220511327.07013622,217501690.16765636,214492033.00673905,211482355.58738419,208472678.1680294,205463000.74867448,202453323.32931966,199443645.9099648,196433968.49060997,194205616.96510422,193011109.63803923,191823780.96077716,190663771.33875895,189528343.61998451,188417497.80445385,187085584.40944636,184811118.02707419,184136935.47193387,183487356.09139675,182862379.88546279,182262006.854132,181686236.99740443,180823013.2442205,179865908.81080213,178935273.1667234,178025604.63646427,177136903.22002465,176011238.01537865,174290049.51009533,173794602.91707012,173320142.75757673,172866669.03161502,172434181.73918512,172022680.88028693,171631220.5978477,171236303.12185705,170868953.80432439,170522570.63462567,170197153.61276096,169621876.39390105,168803511.49167544,168888469.93912908,168994414.82011452,169121346.13463169,169269263.88268062,169438168.06426132,169627083.9775553,169807789.05962774,170017381.68799806,170247939.44991755,170499462.345386,170487583.86423442,170586935.27849931,171266828.59564999,171967708.34633234,172689574.53054655,177122903.33876869,181555936.83449084,185987670.58235481,190634211.44039381,195506216.12562451,200594202.3521235,205648194.72926569,210520553.27563637,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,156691735.57070321,null,null,-1309913.7777777778,-1965924.222222222,-2649156.8888888885,-3342806.222222222,-6117011.111111111,-8870382.666666666,-11669220.888888888,-14733392.444444444,-18047897.333333332,-21612735.555555552,-24744428.162724011,-27411841.821505371,-29644801.94412186,-31839375.129238348,-34040866.022688165,-36254856.916137986,-38468847.809587806,-40662005.369704291,-43098443.596487448,-45777898.489937268,-48707370.050053753,-51430717.008449808,-53665393.052625433,-55409982.557580628,-56629687.328798726,-57774288.126891829,-58938242.35206826,-60110529.910578027,-61295317.469087794,-62480105.027597561,-63666555.00610733,-65240104.405571125,-67213255.419252485,-69530442.443880588,-71656840.318556249,-73519268.432969809,-74740074.823760301,-75332718.362200841,-75307438.87241824,-75184996.489319548,-74978883.995127469,-74726017.799905345,-74437914.440066889,-74131013.48977825,-73797340.239886448,-73436894.690391466,-73049676.841293305,-72636676.461655393,-71903559.990728796,-71143652.845199019,-70356955.025066063,-69543466.530329943,-68703187.360990644,-67833680.269721538,-66935970.50640443,-66017594.007364027,-65068916.165041193,-64089686.696627326,-63079669.073623754,-62038624.796460979,-60650904.57567443,-59236393.680284709,-57784513.003675982,-56298005.225645661,-54775211.127293013,-53217247.014744975,-51625654.604935929,-50009773.287698634,-48358040.858660661,-46670157.61090336,-44945840.347950421,-43184803.513354905,-41046567.164901271,-38881540.141844466,-36676680.762287036,-34431141.806097746,-32144602.505971327,-29816739.421541639,-27455608.534577485,-25081394.004369535,-22680410.070917781,-20252656.73422223,-17798133.994282879,-15316841.85109973,-12446889.097103683,-9550145.6685044616,-6626611.5653020665,-3676286.787496496,-699171.33508775197,1993595.5950144045,4613481.3000597535,7242315.8000446958,9894304.9138492309,12569448.64147336,15267746.982917082,17989199.938180398,21063083.328974582,24160140.653300513,27280371.911158189,30423777.102547612,33590356.227468781,36780109.285921693,39991319.238704093,43208635.856664479,46449106.122458853,49712730.036087215,52999507.597549558,56309438.806845888,59988869.146536082,63691473.419758022,67417251.626511708,71166203.76679714,74938329.840614319,78733629.847963244,82550335.238465592,86369736.883329839,90212291.161743179,94077998.073705614,97966857.619217142,101878869.79827778,106178321.51150301,110500947.15825999,114846746.73854871,119215720.25236918,123586585.95368965,127959343.84251012,132332172.31194091,136898415.26657358,141682462.67914113,146684156.86735192,151687247.83120596,156691735.57070321,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,0,0,0,0,0,0,0,0,0,0,1500,3259.5,5643,5643,5643,5643,5643,5643,5643,5643,5329.5,7210.5,9091.5,10873.747499999998,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999956,13759.514999999898,13759.514999999898,13759.514999999898,13431.907499999914,15397.552499999874,17215.77412499988,20198.640412499895,22252.739437499898,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24464.319387749885,25758.401773499907,25758.401773499907,25758.401773499907,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25565.213760198792,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26715.648379407823,28128.818696706323,28128.818696706323,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,27917.852556481026,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29174.155921522528,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30486.99293799093,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,31858.907620200887,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,39134.829427667893,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25533.333333342336,null,null,0,0,3666.6666666666715,3666.6666666666715,3666.6666666666861,333.33333333334303,333.33333333334303,333.33333333337214,333.33333333337214,33.333333333372138,1833.3333333333721,3633.3333333333721,5733.333333333394,9066.6666666667661,9066.666666666657,9066.6666666666497,9066.6666666666497,5733.3333333331684,5733.3333333331611,5733.3333333333867,5433.333333333394,7233.3333333336777,9033.3333333334886,10833.333333333299,12933.333333333227,12933.33333333279,16266.666666665798,16266.666666665784,16266.666666665798,16266.666666665813,16266.666666665711,12933.333333331786,12933.333333331757,12633.333333331786,14433.333333331873,16233.333333331975,18033.333333331888,19833.333333331859,21933.333333331888,21933.333333331393,21933.333333331859,21933.333333332324,21933.333333331568,21933.333333333925,21933.333333332557,21933.333333334012,21933.333333332615,21933.333333333547,21933.33333333378,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333334245,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333334303,21933.333333335642,21933.333333334711,21933.33333333378,21933.33333333378,21933.333333335642,21933.333333334594,21933.333333333838,21933.333333333023,21933.333333331975,21933.333333331975,21933.333333332092,21933.33333333116,21933.333333332441,21933.333333331509,21933.333333331393,21933.333333331509,21933.333333331509,21933.333333331509,21933.33333333116,21933.333333331277,21933.333333331277,21933.333333331277,21933.33333333116,21933.333333331277,21933.333333333372,21933.333333331509,21933.333333333256,21933.333333331277,21933.333333333372,21933.333333331509,21933.33333333116,21933.333333329414,21933.333333331277,21933.333333329414,21933.33333333116,21933.333333329181,21933.333333331509,21933.333333329763,21933.333333331626,21933.333333329763,21933.333333331509,21933.333333329996,21933.333333329065,21933.33333333116,21933.33333333279,21933.33333333116,21933.33333333279,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333336515,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333339775,21933.33333333768,21933.333333333954,21933.33333333768,21933.333333337912,21933.33333333768,21933.333333337912,21933.333333338145,21933.333333341638,21933.333333341638,21933.333333337912,21933.333333341638,21933.333333342103,21933.333333342336,21933.333333342103,21933.333333345829,21933.333333342103,25533.333333342336,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-28300,-13300,1700,16700,31700,46700,61700,76700,91700,106700,121700,-56621.25,-40871.250000000757,-25121.250000000815,-9371.2500000008149,6378.7499999991851,22128.749999999185,37878.749999999185,53628.749999999185,69378.749999999185,85128.749999999185,100878.74999999919,116628.74999999919,-70532.437500000815,-53994.937500003376,-37457.437500003376,-20919.937500003492,-4382.4375000034925,12155.062499996508,28692.562499996508,45230.06249999837,61767.56249999837,78305.06249999837,94842.56249999837,111380.06249999837,-72930.37500000163,-55566.000000002794,-38201.625000002794,-20837.250000002794,-3472.875000002794,13891.499999997206,31255.875000000931,48620.250000000931,65984.625000000931,83349.000000000931,100713.37500000093,118077.75000000093,-76576.893750003539,-58344.300000000745,-40111.706250000745,-21879.112500000745,-3646.5187500007451,14586.074999999255,32818.668749999255,51051.262499999255,69283.856249999255,87516.449999999255,105749.04374999925,123981.63749999925,-80405.738437496126,-61261.514999994077,-42117.291562491097,-22973.068124988116,-3828.8446874851361,15315.378750017844,34459.602187520824,53603.825625023805,72748.049062526785,91892.272500029765,111036.49593753275,130180.71937503573,-84426.025359340943,-64324.590749969706,-44223.156140601262,-24121.721531232819,-4020.2869218643755,16081.147687504068,36182.582296872512,56284.016906240955,76385.451515609398,96486.886124977842,116588.32073434629,136689.75534371473,-88647.326627379283,-67540.820287541952,-46434.313947708812,-25327.807607875671,-4221.3012680425309,16885.20507179061,37991.71141162375,59098.21775145689,80204.724091290031,101311.23043112317,122417.73677095631,143524.24311078945,-93079.692958862986,-70917.861302012578,-48756.029645169154,-26594.19798832573,-4432.3663314823061,17729.465325361118,39891.296982204542,62053.128639047965,84214.960295891389,106376.79195273481,128538.62360957824,150700.45526642166,-97733.677606696263,-74463.754367016256,-51193.831127338111,-27923.907887659967,-4653.9846479818225,18615.938591696322,41885.861831374466,65155.785071052611,88425.708310730755,111695.6315504089,134965.55479008704,158235.47802976519,-102620.36148702353,-78186.942085382529,-53753.522683721967,-29320.103282061405,-4886.6838804008439,19546.735521259718,43980.154922920279,68413.574324580841,92846.993726241402,117280.41312790196,141713.83252956253,166147.25193122309,-8.6612999439239502E-8,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,616521.639024131,null,null,286750,251750,251750,251750,251750,251750,276750,276750,276750,276750,291187.5,306500,350801.875,351703.125,351703.125,351703.125,351703.125,351703.125,352453.125,352453.125,352453.125,367323.75,383095.625,398867.5,457337.38125000114,458265.66875000112,458265.66875000112,458265.66875000112,458265.66875000112,458265.66875000112,459038.16874999925,459038.16874999925,459038.16874999925,459038.16874999925,474354.91249999916,490599.94374999916,466071.93575000018,482804.31793749961,499536.70012499951,500492.8362499997,500492.83624999924,500492.83624999877,501288.51124999998,501288.51124999858,501288.51125000045,501288.51124999905,501288.51125000045,501288.51124999952,515507.62133750087,515507.62133750133,515507.62133750133,515507.62133750133,515507.6213375004,515507.62133750133,516327.16658750083,516327.16658750083,516327.16658750083,516327.16658750083,516327.16658750083,516327.16658749618,530972.84997762181,530972.84997762274,530972.84997762367,530972.84997762367,530972.84997762181,530972.84997762274,531816.98158512264,531816.98158512171,531816.98158512264,531816.98158512264,531816.98158512264,531816.98158512358,546902.03547695186,546902.03547695279,546902.03547695279,546902.03547695279,546902.03547695279,546902.03547695279,547771.49103267863,547771.49103267863,547771.49103267863,547771.49103267863,547771.49103267863,547771.49103267863,563309.09654125944,563309.0965412613,563309.09654125944,563309.0965412613,563309.09654125944,563309.0965412613,564204.63576365635,564204.63576365821,564204.63576365635,564204.63576365821,564204.63576365635,564204.63576366007,580208.36943749897,580208.36943750083,580208.36943749897,580208.36943750083,580208.36943749897,580208.36943750083,581130.77483657002,581130.77483656816,581130.7748365663,581130.77483656816,581130.77483657002,581130.77483656816,597614.62052062526,597614.62052062713,597614.62052062899,597614.62052062713,597614.62052062526,597614.62052062713,598564.6980816666,598564.69808166847,598564.69808167219,598564.69808166847,598564.69808166847,598564.69808166847,615543.0591362603,615543.0591362603,615543.05913625658,615543.05913625658,615543.0591362603,615543.05913625658,616521.639024131,616521.639024131,616521.639024131,616521.63902412727,616521.639024131,616521.639024131,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,68176.87792412797,null,null,21793,19133,19133,19133,19133,19133,22933,22933,22933,22933,25127.5,27455,32088.435000000012,32225.425000000076,32225.425000000068,32225.425000000072,32225.425000000072,32225.425000000065,32339.425000000072,32339.425000000079,32339.425000000076,34599.760000000068,36997.085000000072,39394.410000000069,45286.44775000005,45427.547450000035,45427.547450000158,45427.547450000173,45427.547450000158,45427.547450000144,45544.967450000171,45544.967450000142,45544.967450000157,45544.967450000127,47873.112500000148,50342.357250000146,50081.121234000078,52624.443326500099,55167.765419000061,55313.098110000108,55313.098110000108,55313.098110000079,55434.040710000088,55434.040710000059,55434.04071000003,55434.040709999972,55434.040709999972,55434.040709999972,56972.491053300095,56972.491053300037,56972.491053300095,56972.491053300037,56972.491053300095,56972.491053300037,57097.061931300093,57097.061931300035,57097.061931300035,57097.061931299977,57097.061931300035,57097.061931299977,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898971,58809.973789238953,58809.973789238837,58809.973789238953,58809.973789238953,58809.973789238837,58809.973789238837,60442.115758445696,60442.115758445696,60442.115758445812,60442.115758445696,60442.115758445696,60442.115758445696,60574.273002916016,60574.273002915899,60574.273002915899,60574.273002915899,60574.273002916016,60574.273002915783,62255.379231199506,62255.379231199506,62255.379231199622,62255.379231199739,62255.379231199506,62255.379231199506,62391.501193003962,62391.501193003845,62391.501193003845,62391.501193003845,62391.501193003962,62391.501193004078,64123.040608135867,64123.040608135751,64123.040608135751,64123.040608135751,64123.040608135867,64123.040608135518,64263.246228794102,64263.246228793869,64263.246228794102,64263.246228793869,64263.246228794102,64263.246228793869,66046.731826380361,66046.731826380128,66046.731826380361,66046.731826380128,66046.731826380361,66046.731826380128,66191.143615658395,66191.143615658628,66191.143615658628,66191.143615658628,66191.143615658395,66191.143615658628,68028.133781171637,68028.133781171404,68028.133781171637,68028.133781171637,68028.133781171637,68028.133781171637,68176.877924128203,68176.87792412797,68176.877924128203,68176.877924128203,68176.877924128203,68176.87792412797,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1500,0,61500,73500,72000,10500,0,0,0,0,0,-1500,0,61500,72000,73500,72000,10500,0,0,0,0,0,0,-1500,0,61500,72000,72000,73500,72000,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230234.37499999997,458281.24999999994,684140.62499999988,907812.49999999988,1129296.8749999998,1348593.7499999998,1565703.1249999998,1780624.9999999998,1993359.3749999998,2203906.2499999995,2412265.6249999995,2618437.4999999995,203984.375,405781.25,605390.625,802812.5,998046.875,1191093.75,1381953.125,1570625,1757109.3749999995,1941406.2499999995,2123515.6249999995,2303437.4999999995,177734.375,353281.25,526640.625,697812.5,866796.875,1033593.75,1198203.125,1360625,1520859.375,1678906.25,1834765.625,1988437.5,151484.375,300781.25,447890.625,592812.5,735546.875,876093.75,1014453.125,1150625,1284609.375,1416406.25,1546015.6249999991,1673437.4999999991,125234.375,248281.25,369140.625,487812.5,604296.875,718593.75,830703.125,940625,1048359.375,1153906.25,1257265.625,1358437.5,98984.375,195781.25,290390.625,382812.5,473046.875,561093.75,646953.125,730625,812109.375,891406.25,968515.625,1043437.5,72734.375,143281.25,211640.625,277812.5,341796.875,403593.75,463203.125,520625,575859.375,628906.25,679765.625,728437.5,46484.375,90781.25,132890.625,172812.5,210546.875,246093.75,279453.125,310807.29166666605,340338.54166666605,368229.16666666605,394479.16666666605,419088.54166666605,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1879315.264098227,null,null,-138565.5555555555,-22848.888888888992,-32015.555555555649,-32015.555555555649,-32015.555555555649,-23682.222222222335,-24015.555555555678,-29515.555555555678,-29515.555555555678,-29515.555555555678,63932.024444444396,163606.27111111121,269737.09366666665,273247.81450000004,273530.93950000009,273530.93950000009,273530.93950000009,281864.27283333335,281847.60616666661,280747.60616666684,280747.60616666684,378925.36516666645,483612.38666666672,588582.53316666652,718897.84406666644,733918.63869166654,725881.2866083337,725881.2866083337,725881.2866083337,725881.2866083337,725863.78660833277,732877.11994166672,732877.11994166672,732877.11994166672,836022.88539166749,945973.48921666667,1104728.984113751,1226034.6987966672,1341821.6683129165,1349245.0939241685,1349554.5222366676,1349554.5222366676,1349536.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416223.4069189131,1414322.6069189161,1414322.6069189161,1414322.6069189161,1414322.6069189161,1414322.6069189161,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486009.4211729467,1483728.4611729458,1483728.4611729458,1483728.4611729458,1483728.4611729458,1483728.4611729458,1559022.9574328363,1559022.9574328363,1559022.9574328288,1559022.9574328363,1559022.9574328363,1559022.9574328363,1559001.6860734671,1556264.5340734571,1556264.5340734571,1556264.5340734571,1556264.5340734571,1556264.5340734571,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635303.5717989504,1632018.9893989563,1632018.9893989563,1632018.9893989563,1632018.9893989563,1632018.9893989563,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715012.215680927,1711070.7168009132,1711070.7168009132,1711070.7168009132,1711070.7168009132,1711070.7168009132,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798215.929751873,1793486.1310958564,1793486.1310958564,1793486.1310958564,1793486.1310958564,1793486.1310958564,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1884991.0224854052,1879315.264098227,1879315.264098227,1879315.264098227,1879315.264098227,1879315.264098227,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,781047.21945910901,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311139.19690976263,408883.896163147,410280.52889938396,413894.25475562131,417507.98061185819,421121.70646809577,424735.43232433219,479739.02630891884,483355.76738034748,486972.50845177565,490589.24952320382,494205.99059463292,497822.73166606203,501171.49552095309,502124.55887243059,505738.1339679081,509351.70906338561,512965.28415886313,516578.85925434157,574246.35359326564,577863.0946646966,581479.83573612384,585096.57680755295,588713.31787898019,592330.05895040929,595670.78348880447,596091.58619268611,599705.00298936479,603318.41978604719,606931.836582724,610545.25337940641,671012.69512763806,674629.4361990653,678246.1772704944,681862.91834192351,682158.23084192351,682453.54334192723,682464.55881289765,712650.63453804702,746643.23779956251,780611.23168607801,780829.22557259724,781047.21945910901,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,306309523.80952382,302619047.61904764,298928571.4285714,295238095.23809522,291547619.04761904,287857142.85714287,284166666.66666669,280476190.47619045,276785714.28571427,273095238.09523809,269404761.90476191,265714285.71428573,262023809.52380952,258333333.33333331,254642857.14285713,250952380.95238096,247261904.76190475,243571428.57142854,239880952.38095236,236190476.19047618,232499999.99999997,228809523.80952376,225119047.61904758,221428571.4285714,217738095.23809519,214047619.04761899,210357142.85714281,206666666.66666663,202976190.47619042,199285714.28571421,195595238.09523803,191904761.90476185,188214285.71428564,184523809.52380943,180833333.33333325,177142857.14285707,173452380.95238087,169761904.76190469,166071428.57142851,162380952.38095233,158690476.19047615,154999999.99999997,151309523.80952379,147619047.61904761,143928571.42857143,140238095.23809525,136547619.04761907,132857142.8571429,129166666.66666672,125476190.47619054,121785714.28571436,118095238.09523818,114404761.904762,110714285.71428582,107023809.52380961,103333333.33333343,99642857.142857254,95952380.952381045,92261904.761904836,88571428.571428657,84880952.380952477,81190476.190476269,77500000.00000006,73809523.80952388,70119047.619047701,66428571.428571492,62738095.238095284,59047619.047619104,55357142.857142925,51666666.666666716,47976190.476190507,44285714.285714328,40595238.095238149,36904761.90476197,33214285.714285791,29523809.523809612,25833333.333333433,22142857.142857254,18452380.952381015,14761904.761904836,11071428.571428657,7380952.3809524179,3690476.1904761791,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666665,2066666.666666667,2066666.666666667,2066666.666666666,2066666.666666666,2066666.666666666,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666716,2066666.6666666716,2066666.6666666716,2042063.4920634925,2017460.3174603134,1992857.1428571492,1968253.9682539701,1943650.793650791,1919047.619047612,1894444.4444444478,1869841.2698412687,1845238.0952380896,1820634.9206349254,1796031.7460317463,1771428.5714285672,1746825.396825403,1722222.2222222239,1697619.0476190448,1673015.8730158657,1648412.6984127015,1623809.5238095224,1599206.3492063433,1574603.1746031791,1550000,1525396.8253968209,1500793.6507936567,1476190.4761904776,1451587.3015872985,1426984.1269841194,1402380.9523809552,1377777.7777777761,1353174.603174597,1328571.4285714328,1303968.2539682537,1279365.0793650746,1254761.9047619104,1230158.7301587313,1205555.5555555522,1180952.3809523731,1156349.206349209,1131746.0317460448,1107142.8571428657,1082539.6825396717,1057936.5079365075,1033333.3333333433,1008730.1587301493,984126.98412698507,959523.80952382088,934920.63492062688,910317.46031746268,885714.28571429849,861111.11111110449,836507.93650794029,811904.7619047761,787301.5873015821,762698.4126984179,738095.23809525371,713492.06349205971,688888.88888889551,664285.71428570151,639682.53968253732,615079.36507937312,590476.19047617912,565873.01587301493,541269.84126985073,516666.66666665673,492063.49206349254,467460.31746032834,442857.14285713434,418253.96825397015,393650.79365080595,369047.61904761195,344444.44444444776,319841.26984128356,295238.09523808956,270634.92063492537,246031.74603176117,221428.57142856717,196825.39682540298,172222.22222220898,147619.04761904478,123015.87301588058,98412.698412686586,73809.52380952239,49206.349206358194,24603.174603164196,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,37107924.220591791,49890145.534200124,54588915.746358454,51449627.813291721,44698269.771399148,35864443.524724394,28921451.693542764,22281576.302217536,19886013.130993038,18646193.187050994,18666959.217414167,18673524.315774165,18673524.315774165,18673524.315774165,18673524.315774165,18792296.603383716,20895635.671476092,20895635.671476092,20895635.671476092,20895635.671476092,20603165.992280629,20222086.933541603,19814164.349126577,19390568.857616253,18936939.429073501,18454926.580689721,17944293.783966232,17627615.69703434,18800203.837747451,18047377.710514873,17107006.492304288,16134195.672672108,15128674.921606483,14090171.65634547,13019376.704836607,11929693.228636336,10804044.922197888,9644413.0386026111,8450514.3813741989,7456016.2437114837,7682587.109687387,6117585.2819931265,4450917.0385508444,2745756.7184767025,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151315.25428736213,460547.95612562704,876299.16891062818,1331206.8001302821,0,0,0,0,0,0,0,155557.99347845139,311170.69610990258,447161.32249817858,558548.7742832792,645333.05146520678,801935.52316007111,976065.82042237185,695836.70742267463,391004.41981980298,61568.95761375688,0,0,0,0,0,0,0,0,156668.36531456187,0,0,0,0,0,0,0,0,0,0,0,64021.559247395024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47]
[48]
[49]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,-2.384185791015625E-7,null,null,0,0,-7.4505805969238281E-9,7.4505805969238281E-9,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-2.9802322387695313E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.7881393432617188E-7,-5.9604644775390625E-8,-1.7881393432617188E-7,-1.1920928955078125E-7,0,-5.9604644775390625E-8,-1.1920928955078125E-7,-1.1920928955078125E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-8.9406967163085938E-8,-1.1920928955078125E-7,-8.9406967163085938E-8,-1.4901161193847656E-7,-1.4901161193847656E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-1.1920928955078125E-7,-2.9802322387695313E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-5.9604644775390625E-8,0,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-1.1920928955078125E-7,-8.9406967163085938E-8,-1.1920928955078125E-7,-8.9406967163085938E-8,-8.9406967163085938E-8,-1.4901161193847656E-7,-1.7881393432617188E-7,-1.4901161193847656E-7,-1.4901161193847656E-7,-1.1920928955078125E-7,-1.4901161193847656E-7,-1.7881393432617188E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.9802322387695313E-7,-2.384185791015625E-7,-2.6822090148925781E-7,-2.384185791015625E-7,-2.6822090148925781E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.384185791015625E-7,-2.0861625671386719E-7,-2.384185791015625E-7,-2.384185791015625E-7,-2.384185791015625E-7,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Sens",null,null,"Анализ чувствительности финмодели"]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный"]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Изменения трафика",null,null,null,null,null,null,null,null,null,null,null,null,"Выручка","EBITDA","FCF","Кассовый разрыв","NPV(WACC)"]
[17,null,null,null,null,null,null,"Изменения трафика","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.","руб.","руб.","руб.","руб."]
[18,null,null,null,null,null,null,"Изменения трафика","Сценарии","пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,876155728.1445601,689163313.03996181,294875995.48908103,352588915.74635834,53650325.969738908]
[19,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,876155728.1445601,689163313.03996181,294875995.48908103,352588915.74635834,53650325.969738908]
[20,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,876155728.1445601,689163313.03996181,294875995.48908103,352588915.74635834,53650325.969738908]
[21,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,876155728.1445601,689163313.03996181,294875995.48908103,352588915.74635834,53650325.969738908]
[22,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,"*",0.1,null,null,null,876155728.1445601,689163313.03996181,294875995.48908103,352588915.74635834,53650325.969738908]
[23,null,null,null,null,null,null,"Изменения трафика","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения","Изменения","Изменения","Изменения","Изменения"]
[24,null,null,null,null,null,null,"Изменения трафика","Сценарии","пессимистический",null,null,null,null,null,null,null,null,null,null,-9.9999999999999978E-2,-0.12245501187419888,-0.25273346504423294,1.7783822366275327E-2,-0.663353999514527]
[25,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-4.999999999999985E-2,-6.3630267260860518E-2,-0.14738507344397273,8.8919111831375786E-3,-0.34278511260688782]
[26,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[27,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,5.0000000000000121E-2,5.4019221965816058E-2,7.228456790900234E-2,-8.8919111831374086E-3,0.29884696749571726]
[28,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,9.9999999999999978E-2,0.1128439665791546,0.18288783050023424,-1.7783822366275494E-2,0.61253583726251559]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[41,null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,"Выручка","EBITDA","FCF","Кассовый разрыв","NPV(WACC)"]
[42,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.","руб.","руб.","руб.","руб."]
[43,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,814824827.17444086,624643283.96312773,235482595.9497261,357356539.17728531,26489786.059440393]
[44,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,849871056.30022323,659619420.63065863,262645477.18717161,354632182.93104124,41342236.012180403]
[45,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,876155728.1445601,689163313.03996181,294875995.48908103,352588915.74635834,53650325.969738908]
[46,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,902440399.98889709,712083625.63195503,304661940.96383983,350545648.56167531,63668255.402152985]
[47,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,937486629.11467957,747059762.29948616,332772656.74985093,347821292.3154313,78294818.533989578]
[48,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения","Изменения","Изменения","Изменения","Изменения"]
[49,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","пессимистический",null,null,null,null,null,null,null,null,null,null,-7.0000000000000034E-2,-9.3620812158776115E-2,-0.2014182247722304,1.3521762080452526E-2,-0.50625116286559424]
[50,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-3.0000000000000072E-2,-4.2869218152345345E-2,-0.10930193978133727,5.7950408916222695E-3,-0.22941314400402335]
[51,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[52,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,3.0000000000000211E-2,3.3258172857300886E-2,3.3186646673385008E-2,-5.7950408916226078E-3,0.18672634790820508]
[53,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,7.0000000000000312E-2,8.4009766863732002E-2,0.12851728129960033,-1.3521762080452695E-2,0.45935401358327671]

{"sheet":"UnitEc","index":22,"n_rows":167,"n_cols":42,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"UnitEc",null,null,"Расчет юнит-экономики бизнес-проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"BS",null,null,null,null,null,"кол-во ТТ",null,null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,12,null,null,3,7,12,12,12,12,12,12,12,12,12,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,73012977.345380008,null,null,506050,3188115.0000000005,4044920.90625,6883339.5421875017,7381283.2537499974,7750347.416437502,8137864.7872593747,8544758.0266223438,8971995.9279534649,9420595.724351136,9891625.5105686914,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,73012977.345380008,null,null,506050,3188115.0000000005,4044920.90625,6883339.5421875017,7381283.2537499974,7750347.416437502,8137864.7872593747,8544758.0266223438,8971995.9279534649,9420595.724351136,9891625.5105686914,0,0,0,0,0]
[20,null,null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[23]
[24,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2757879.8917981503,null,null,21330,132044.4,164624.36887500001,275290.33548937488,290095.52872634999,299335.02795842162,308875.86066911829,318728.15354537318,328902.38597544387,339409.4028304838,350260.42772858456,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2757879.8917981503,null,null,21330,132044.4,164624.36887500001,275290.33548937488,290095.52872634999,299335.02795842162,308875.86066911829,318728.15354537318,328902.38597544387,339409.4028304838,350260.42772858456,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,139989.2352416506,null,null,1000,6270,7917.1812500000015,13408.701968749994,14310.223207499997,14954.183251837499,15627.121498170183,16330.341965587839,17065.207354039278,17833.141684971051,18635.633060794742,0,0,0,0,0]
[27,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,139989.2352416506,null,null,1000,6270,7917.1812500000015,13408.701968749994,14310.223207499997,14954.183251837499,15627.121498170183,16330.341965587839,17065.207354039278,17833.141684971051,18635.633060794742,0,0,0,0,0]
[28,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,69994.617620825302,null,null,500,3135,3958.5906250000007,6704.3509843749971,7155.1116037499987,7477.0916259187497,7813.5607490850916,8165.1709827939194,8532.6036770196388,8916.5708424855256,9317.816530397371,0,0,0,0,0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30,null,null,null,null,null,null,"Себестоимость","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2237831.6019461188,null,null,17500,108150,134601.6875,224691.98937499998,236356.85009999995,243447.5556029999,250750.98227109,258273.51173922277,266021.7170913993,274002.36860414135,282222.43966226559,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,170075.20174790503,null,null,1330,8219.4,10229.728249999998,17076.591192500004,17963.120607599998,18502.014225827996,19057.074652602838,19628.78689218092,20217.650498946346,20824.180013914742,21448.905414332181,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[47]
[48,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,70255097.45358187,null,null,484720,3056070.600000001,3880296.5373749998,6608049.2066981243,7091187.7250236524,7451012.3884790791,7828988.9265902592,8226029.8730769744,8643093.5419780184,9081186.3215206526,9541365.0828401092,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,70255097.45358187,null,null,484720,3056070.600000001,3880296.5373749998,6608049.2066981243,7091187.7250236524,7451012.3884790791,7828988.9265902592,8226029.8730769744,8643093.5419780184,9081186.3215206526,9541365.0828401092,0,0,0,0,0]
[50,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[53]
[54,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3618797.7030168497,null,null,226583.61111111112,280805.71666666667,242043.42459027781,317561.13714229158,338010.68017386668,355916.67042283266,376112.11387145502,399015.85579033318,425129.32449191419,455053.01162593625,489506.24740794214,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,713464.30719999981,null,null,41666.666666666664,46428.571428571428,32500,39000,46800,56160,67391.999999999985,80870.399999999994,97044.479999999981,116453.37599999997,139744.05119999999,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,713464.30719999981,null,null,41666.666666666664,46428.571428571428,32500,39000,46800,56160,67391.999999999985,80870.399999999994,97044.479999999981,116453.37599999997,139744.05119999999,0,0,0,0,0]
[57,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,193381.94444444447,null,null,55861.111111111095,36952.380952380947,28777.777777777792,15916.666666666666,16166.666666666666,16166.666666666666,16166.666666666666,16166.666666666666,16166.666666666666,16166.666666666666,16166.666666666666,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,106750,null,null,1000,6000,7250,11750,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0]
[62,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,41666.666666666664,null,null,41666.666666666664,23809.523809523813,17361.111111111113,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,44965.277777777774,null,null,13194.444444444445,7142.8571428571422,4166.6666666666661,4166.6666666666661,4166.6666666666661,4166.6666666666661,4166.6666666666661,4166.6666666666661,4166.6666666666661,4166.6666666666661,4166.6666666666661,0,0,0,0,0]
[64,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,674549.91788188752,null,null,109266.66666666667,96504.857142857145,58017.084999999999,59793.035049999984,61624.035476499994,63511.826384544984,65458.204512018834,67465.025150113797,69534.204132488288,71667.719895727583,73867.615613827293,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,606791.87505713955,null,null,100000,87000,52272.5,53840.674999999988,55455.895250000009,57119.572107499996,58833.159270725002,60598.154048846744,62416.098670312153,64288.581630421511,66217.239079334147,0,0,0,0,0]
[67,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,46116.182504342607,null,null,7600,6612,3972.7099999999991,4091.8912999999998,4214.6480389999997,4341.0874801699983,4471.3201045750984,4605.4597077123517,4743.6234989437235,4885.9322039120343,5032.5101700293962,0,0,0,0,0]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,21641.860320405318,null,null,1666.6666666666667,2892.8571428571427,1771.875,1860.46875,1953.4921875,2051.1667968750003,2153.7251367187505,2261.4113935546879,2374.481963232422,2493.2060613940434,2617.8663644637459,0,0,0,0,0]
[69,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160125,null,null,1500,9000,10875,17625,18000,18000,18000,18000,18000,18000,18000,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,160125,null,null,1500,9000,10875,17625,18000,18000,18000,18000,18000,18000,18000,0,0,0,0,0]
[72,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1877276.5334905181,null,null,18289.166666666668,91919.907142857162,111873.5618125,185226.43542562504,195419.9780307,202078.17737162099,209095.24269276965,216513.7639735527,224383.97369275929,232765.24906354211,241727.9139274483,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1678373.7014595894,null,null,13125,81112.5,100951.265625,168518.99203124997,177267.63757500003,182585.66670224999,188063.23670331753,193705.13380441701,199516.28781854952,205501.77645310599,211666.82974669919,0,0,0,0,0]
[77,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,127556.40131092879,null,null,997.5,6164.5500000000011,7672.2961875000001,12807.443394374999,13472.340455700001,13876.510669370999,14292.805989452134,14721.590169135687,15163.237874209763,15618.135010436059,16086.679060749137,0,0,0,0,0]
[78,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,71346.430720000004,null,null,4166.666666666667,4642.8571428571431,3250,3900,4680,5616.0000000000009,6739.2000000000016,8087.0400000000009,9704.4480000000021,11645.337599999999,13974.405120000001,0,0,0,0,0]
[79,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[80,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[81]
[82,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66636299.750565015,null,null,258136.38888888891,2775264.8833333338,3638253.1127847224,6290488.0695558339,6753177.0448497841,7095095.7180562476,7452876.8127188021,7827014.0172866397,8217964.2174861049,8626133.3098947145,9051858.8354321644,0,0,0,0,0]
[83]
[84,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9206023.6639015246,null,null,2865443.8777777776,1288970.0883333331,857809.5144833331,771781.32033194473,786201.89049999986,813286.50181239995,841359.7292782123,870460.05827442382,900627.5705439857,931904.01418622222,964332.87685211515,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,6564157.0787407607,null,null,2037333.3333333333,957900,637600.9,546363.5,562754.40500000003,579637.03714999999,597026.14826450008,614936.93271243491,633385.04069380811,652386.59191462223,671958.18967206101,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2418841.1381629701,null,null,520000,264857.14285714284,190962,218545.39999999994,225101.76200000008,231854.81485999995,238810.4593058,245974.77308497395,253354.01627752322,260954.63676584887,268783.27586882428,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,512311.8276325941,null,null,160000,70628.571428571435,42436,43709.080000000009,45020.352399999982,46370.962972000001,47762.091861159999,49194.954616994808,50670.803255504637,52190.927353169776,53756.655173764877,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,1451304.682897782,null,null,312000,158914.28571428571,114577.19999999997,131127.24,135061.05719999995,139112.888916,143286.27558347999,147584.86385098443,152012.40976651388,156572.78205950934,161269.96552129462,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,216363,null,null,280000,123600,74263,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,902379.03169037297,null,null,303333.33333333331,123600,74263,76490.89,78785.616699999999,81149.185200999971,83583.660757029997,86091.170579740894,88673.905697133145,91334.12286804711,94074.146554088555,0,0,0,0,0]
[91,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,216363,null,null,280000,123600,74263,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,846594.39835703978,null,null,182000,92700,66836.699999999983,76490.89,78785.616699999999,81149.185200999971,83583.660757029997,86091.170579740894,88673.905697133145,91334.12286804711,94074.146554088555,0,0,0,0,0]
[93,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[94,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,498875.93798429769,null,null,154837.33333333334,72800.400000000009,48457.668399999988,41523.625999999997,42769.334779999983,44052.41482339998,45373.987268101999,46735.206886145061,48137.263092729401,49581.380985511285,51068.822415076625,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,981218.56054961728,null,null,393649.99999999983,122947.02976190476,84681.416770833341,87198.843372569478,78840.478743750005,82667.494263937493,86683.560391794395,90898.083654337315,95320.939984866432,99962.498174878288,104833.64449820605,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,722394.81560546253,null,null,144333.33333333331,80887.5,58777.03125,60775.312500000007,63814.078124999993,67004.782031249997,70355.021132812501,73872.772189453142,77566.41079892579,81444.731338872094,85516.967905815676,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,43314.510000000009,null,null,102152.7777777778,11019.04761904762,5802.3333333333348,5546.2044444444464,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,48923.906250000007,null,null,112604.16666666669,12812.5,6747.0703125,6551.8359375000009,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,124769.51516315721,null,null,23542.361111111113,12846.875,9676.734375,10581.416015625002,11192.78671875,11752.426054687503,12340.047357421876,12957.049725292976,13604.902211557617,14285.147322135503,14999.404688242272,0,0,0,0,0]
[100,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,41815.813530997453,null,null,11017.361111111109,5381.1071428571431,3678.2474999999999,3744.0744749999994,3833.6138999999989,3910.2861780000017,3988.4919015600021,4068.2617395911998,4149.6269743830226,4232.6195138706835,4317.2719041481005,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1161772.0866268512,null,null,279623.21111111104,135322.65857142856,87069.529312499988,96695.35095937502,101837.67197625,106929.55557506252,112276.03335381563,117889.83502150646,123784.32677258177,129973.54311121085,136472.22026677142,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,177584.83952907837,null,null,50000,22500,13781.25,14470.312500000002,15193.828125,15953.519531250002,16751.195507812496,17588.755283203125,18468.193047363282,19391.602699731448,20361.182834718024,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,177584.83952907837,null,null,50000,22500,13781.25,14470.312500000002,15193.828125,15953.519531250002,16751.195507812496,17588.755283203125,18468.193047363282,19391.602699731448,20361.182834718024,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,197316.48836564264,null,null,55555.555555555562,25000.000000000011,15312.500000000002,16078.125000000002,16882.03125,17726.132812500004,18612.439453125004,19543.061425781256,20520.214497070319,21546.225221923836,22623.536483020023,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,146025.95469076003,null,null,1012.1,6376.2300000000023,8089.8418124999998,13766.679084375004,14762.566507500005,15500.694832875006,16275.729574518751,17089.516053244693,17943.99185590693,18841.19144870227,19783.251021137381,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,118389.89301938558,null,null,33333.333333333328,15000,9187.5,9646.8750000000018,10129.21875,10635.679687500002,11167.463671874999,11725.836855468749,12312.128698242188,12927.735133154301,13574.121889812013,0,0,0,0,0]
[108,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,26203.942782393391,null,null,0,3571.4285714285711,2187.5,2296.875,2411.7187500000005,2532.3046875,2658.9199218750005,2791.8659179687497,2931.4592138671874,3078.032174560547,3231.9337832885753,0,0,0,0,0]
[109,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,318666.12871051289,null,null,89722.222222222234,40375.000000000007,24729.687500000004,25966.171875000004,27264.480468750004,28627.704492187517,30059.089716796876,31562.044202636735,33140.146412768569,34797.15373340698,36537.011420077346,0,0,0,0,0]
[110,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[111,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[112]
[113,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,57430276.086663485,null,null,-2607307.4888888886,1486294.7950000004,2780443.5983013888,5518706.7492238889,5966975.1543497844,6281809.2162438482,6611517.0834405897,6956553.959012215,7317336.6469421191,7694229.2957084915,8087525.9585800497,0,0,0,0,0]
[114]
[115,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,27302060.931899648,null,null,1018862.0071684589,1943172.0430107531,2074041.2186379933,3015170.2508960566,3015371.8637992828,3010857.9749103938,3009677.4193548379,3009677.4193548379,3009677.4193548379,3009677.4193548379,2759677.4193548462,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,28472.222222222219,null,null,18055.555555555558,9761.9047619047615,5694.4444444444443,5694.4444444444443,5694.4444444444443,1180.5555555555554,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10416.666666666666,null,null,6944.4444444444443,3571.4285714285711,2083.333333333333,2083.333333333333,2083.333333333333,347.22222222222223,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Мебель",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,11111.111111111111,null,null,7407.4074074074078,3809.5238095238096,2222.2222222222222,2222.2222222222222,2222.2222222222222,370.37037037037038,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6944.4444444444462,null,null,3703.7037037037039,2380.9523809523812,1388.8888888888889,1388.8888888888889,1388.8888888888889,462.96296296296299,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,27187500.000000011,null,null,1000000,1928571.4285714286,2062500,3000000,3000000,3000000,3000000,3000000,3000000,3000000,2750000.0000000084,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11328125.000000002,null,null,416666.66666666669,803571.42857142875,859375.00000000012,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1145833.3333333367,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1132812.5000000002,null,null,41666.666666666664,80357.142857142855,85937.500000000015,125000,125000,125000,125000,125000,125000,125000,114583.33333333368,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Строительство",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000006,null,null,500000,964285.71428571432,1031250,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000042,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1132812.5000000002,null,null,41666.666666666664,80357.142857142855,85937.500000000015,125000,125000,125000,125000,125000,125000,125000,114583.33333333368,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,86088.709677419349,null,null,806.45161290322574,4838.7096774193551,5846.7741935483873,9475.8064516129034,9677.4193548387102,9677.4193548387102,9677.4193548387102,9677.4193548387102,9677.4193548387102,9677.4193548387102,9677.4193548387102,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,35870.295698924718,null,null,336.02150537634407,2016.1290322580644,2436.155913978494,3948.2526881720423,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,0,0,0,0,0]
[142,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,14348.11827956989,null,null,134.40860215053763,806.45161290322574,974.46236559139788,1579.3010752688169,1612.903225806451,1612.903225806451,1612.903225806451,1612.903225806451,1612.903225806451,1612.903225806451,1612.903225806451,0,0,0,0,0]
[143,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35870.295698924718,null,null,336.02150537634407,2016.1290322580644,2436.155913978494,3948.2526881720423,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,4032.2580645161283,0,0,0,0,0]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[146]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1011095.9201388886,null,null,0,0,0,218203.12499999997,191953.12499999997,165703.12499999997,139453.12499999997,113203.12499999999,86953.124999999985,60703.124999999993,34924.045138888847,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152]
[153,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,29117119.234624948,null,null,-3626169.4960573469,-456877.24801075226,706402.37966339604,2285333.3733278331,2759650.1655505002,3105248.1163334525,3462386.5390857509,3833673.4146573772,4220706.1025872808,4623848.7513536531,5292924.4940863131,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,14021576.308738315,null,null,5511111.111111111,3542857.1428571432,2215509.5359458276,2211784.0423849649,1876479.1934509648,1534096.3427412792,1140056.4005644866,824206.34920634946,528968.25396825455,233730.15873015919,12301.587301587364,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15095542.925886625,null,null,-9137280.6071684565,-3999734.3908678964,-1509107.1562824321,73549.330942868022,883170.97209953552,1571151.7735921731,2322330.1385212648,3009467.0654510278,3691737.8486190266,4390118.5926234936,5280622.9067847254,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2037898.2949946958,null,null,0,0,0,0,0,0,0,233963.58301101674,498384.60956356855,592666.01000417175,712884.09241593862,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13057644.630891932,null,null,-9137280.6071684565,-3999734.3908678964,-1509107.1562824321,73549.330942868022,883170.97209953552,1571151.7735921731,2322330.1385212648,2775503.4824400111,3193353.2390554571,3797452.5826193225,4567738.8143687872,0,0,0,0,0]
[164]
[165,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[166]
[167]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":42,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"CFind",null,null,"Анализ финансового потока косвенным методом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563614,null,null,335102657.69960564,307634703.19558591,341444460.56966341,283796520.36908776,247612347.40974635,211482355.58738413,187085584.40944633,176011238.01537859,169621876.3939009,170487583.86423415,210520553.27563614,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,87585080.645161286,194382876.34408602,319994381.72043008,283812338.7096774,247627876.34408602,211497580.6451613,175381451.61290324,139265322.58064517,103149193.5483871,67033064.516129032,33916935.483870812,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-13461.992455739528,null,null,3317.3333333332557,-4190.6266666664742,-9921.150766665116,-15818.34058966767,-15528.934339663014,-15225.057777162641,-14905.987386532128,-14570.963476356119,-14219.188370656222,-13849.824509721249,-13461.992455739528,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,176617079.78422105,null,null,238094259.72111103,102386017.47816655,0,0,0,0,11719038.783929609,36760486.398209795,66486902.033884473,103468369.17261486,176617079.78422105,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,9420000,10869999.999999996,21460000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[25]
[26]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563637,null,null,335102657.69960576,307634703.19558609,341444460.56966358,283796520.36908787,247612347.40974644,211482355.58738419,187085584.40944636,176011238.01537865,169621876.39390105,170487583.86423442,210520553.27563637,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,156691735.57070321,null,null,-27411841.821505371,-55409982.557580628,-73519268.432969809,-72636676.461655393,-62038624.796460979,-43184803.513354905,-15316841.85109973,17989199.938180398,56309438.806845888,101878869.79827778,156691735.57070321,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,3259.5,10873.747499999998,17215.77412499988,24464.319387749885,25565.213760198792,26715.648379407823,27917.852556481026,29174.155921522528,30486.99293799093,31858.907620200887,39134.829427667893,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25533.333333342336,null,null,3633.3333333333721,10833.333333333299,16233.333333331975,21933.333333333547,21933.333333334303,21933.33333333116,21933.333333331277,21933.333333329181,21933.333333338611,21933.33333333768,25533.333333342336,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-56621.25,-70532.437500000815,-72930.37500000163,-76576.893750003539,-80405.738437496126,-84426.025359340943,-88647.326627379283,-93079.692958862986,-97733.677606696263,-102620.36148702353,-8.6612999439239502E-8,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,616521.639024131,null,null,306500,398867.5,490599.94374999916,501288.51124999952,516327.16658749618,531816.98158512358,547771.49103267863,564204.63576366007,581130.77483656816,598564.69808166847,616521.639024131,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,68176.87792412797,null,null,27455,39394.410000000069,50342.357250000146,55434.040709999972,57097.061931299977,58809.973789238837,60574.273002915783,62391.501193004078,64263.246228793869,66191.143615658628,68176.87792412797,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,2618437.4999999995,2303437.4999999995,1988437.5,1673437.4999999991,1358437.5,1043437.5,728437.5,419088.54166666605,0,0,0,0,0]
[39,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1879315.264098227,null,null,163606.27111111121,588582.53316666652,945973.48921666667,1347952.1472366676,1414322.6069189161,1483728.4611729458,1556264.5340734571,1632018.9893989563,1711070.7168009132,1793486.1310958564,1879315.264098227,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,781047.21945910901,null,null,0,0,0,0,0,0,0,424735.43232433219,516578.85925434157,610545.25337940641,781047.21945910901,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,310000000,310000000,310000000,280476190.47619045,236190476.19047618,191904761.90476185,147619047.61904761,103333333.33333343,59047619.047619104,14761904.761904836,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2066666.666666666,2066666.6666666642,2066666.6666666642,1869841.2698412687,1574603.1746031791,1279365.0793650746,984126.98412698507,688888.88888889551,393650.79365080595,98412.698412686586,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,51449627.813291721,18792296.603383716,17627615.69703434,7456016.2437114837,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,801935.52316007111,0,0,0,0,0,0,0,0,0,0,0,0]
[46]
[47]
[48]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,-2.384185791015625E-7,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,176617079.78422105,null,null,238094259.72111103,-135708242.24294448,-102386017.47816655,0,0,0,11719038.783929609,25041447.614280187,29726415.635674678,36981467.138730384,73148710.611606196,0,0,0,0,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[55,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563635,null,null,335102657.69960576,-27467954.504019722,33809757.374077536,-57647940.200575717,-36184172.959341377,-36129991.822362252,-24396771.177937854,-11074346.394067686,-6389361.6214776188,865707.47033333778,40032969.411402002,0,0,0,0,0]
[56,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Чистая прибыль",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,156691735.57070318,null,null,-27411841.821505371,-27998140.736075275,-18109285.875389185,882591.97131441627,10598051.665194426,18853821.283106077,27867961.662255175,33306041.789280131,38320238.868665487,45569430.99143187,54812865.77242545,0,0,0,0,0]
[57,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,3259.5,7614.2474999999977,6342.0266249998822,7248.5452627500053,1100.8943724489072,1150.4346192090306,1202.204177073203,1256.3033650415018,1312.837016468402,1371.9146822099574,7275.9218074670061,0,0,0,0,0]
[59,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25533.333333342336,null,null,3633.3333333333721,7199.9999999999272,5399.9999999986758,5700.0000000015716,7.5669959187507629E-10,-3.14321368932724E-9,1.1641532182693481E-10,-2.0954757928848267E-9,9.42964106798172E-9,-9.3132257461547852E-10,3600.0000000046566,0,0,0,0,0]
[60,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-56621.25,-13911.187500000815,-2397.9375000008149,-3646.5187500019092,-3828.8446874925867,-4020.2869218448177,-4221.3012680383399,-4432.3663314837031,-4653.9846478332765,-4886.6838803272694,102620.36148693692,0,0,0,0,0]
[61,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,616521.639024131,null,null,306500,92367.5,91732.443749999162,10688.567500000354,15038.655337496661,15489.8149976274,15954.509447555058,16433.144730981439,16926.139072908089,17433.923245100304,17956.940942462534,0,0,0,0,0]
[62,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,68176.87792412797,null,null,27455,11939.410000000069,10947.947250000077,5091.6834599998256,1663.021221300005,1712.9118579388596,1764.2992136769462,1817.2281900882954,1871.7450357897906,1927.897386864759,1985.7343084693421,0,0,0,0,0]
[63,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,2618437.4999999995,-315000,-314999.99999999953,-315000.00000000093,-314999.99999999907,-315000,-315000,-309348.95833333395,0,0,0,0,0]
[65,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1879315.264098227,null,null,163606.27111111121,424976.2620555553,357390.95605000015,401978.6580200009,66370.459682248533,69405.854254029691,72536.072900511324,75754.455325499177,79051.727401956916,82415.414294943213,85829.133002370596,0,0,0,0,0]
[66,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,781047.21945910901,null,null,0,0,0,0,0,0,0,424735.43232433219,91843.426930009387,93966.394125064835,170501.9660797026,0,0,0,0,0]
[67,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,310000000,0,0,-29523809.523809552,-44285714.285714269,-44285714.285714328,-44285714.285714239,-44285714.285714179,-44285714.285714328,-44285714.285714269,-14761904.761904836,0,0,0,0,0]
[69,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2066666.666666666,-1.862645149230957E-9,0,-196825.39682539552,-295238.09523808956,-295238.09523810446,-295238.09523808956,-295238.09523808956,-295238.09523808956,-295238.09523811936,-98412.698412686586,0,0,0,0,0]
[70,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,51449627.813291721,-32657331.209908005,-1164680.9063493758,-10171599.453322858,-7456016.2437114837,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,801935.52316007111,-801935.52316007111,0,0,0,0,0,0,0,0,0,0,0]
[72]
[73]
[74]
[75,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[77,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-33903473.491415069,null,null,-97008397.978494614,-108240287.73892474,-136195774.85224405,57647940.20057568,36184172.95934137,36129991.822362222,36115809.961867437,36115794.008347884,36115777.257152379,36115759.668397129,33115741.200204238,0,0,0,0,0]
[78,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-33916935.483870812,null,null,-87585080.645161286,-106797795.69892474,-125611505.37634405,36182043.010752678,36184462.365591377,36130295.69892472,36116129.032258064,36116129.032258064,36116129.032258078,36116129.032258064,33116129.03225822,0,0,0,0,0]
[79,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13461.992455739528,null,null,-3317.3333333332557,7507.9599999997299,5730.5240999986418,5897.1898230025545,-289.40625000465661,-303.87656250037253,-319.07039063051343,-335.02391017600894,-351.77510569989681,-369.36386093497276,-387.8320539817214,0,0,0,0,0]
[82,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,null,null,null,null,null,"руб."]
[84,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,-9420000,-1449999.9999999963,-10590000.000000004,21460000,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86]
[87]
[88,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[90,null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,176617079.78422129,null,null,238094259.72111115,-135708242.24294448,-102386017.47816652,0,0,0,11719038.783929583,25041447.614280198,29726415.63567476,36981467.138730466,73148710.61160624,0,0,0,0,0]
[]
[92,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,-2.384185791015625E-7,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0]

{"sheet":"FinEcAn","index":24,"n_rows":280,"n_cols":42,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"FinEcAn",null,null,"Финансово-экономический анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null," ",null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,30.5,"*",null,3,5,4.5,4,3.5,3,2.5,2,1.5,1,0.5,0,0,0,0,0]
[17,null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ","Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,9.8360655737704916E-2,0.16393442622950818,0.14754098360655737,0.13114754098360656,0.11475409836065574,9.8360655737704916E-2,8.1967213114754092E-2,6.5573770491803282E-2,4.9180327868852458E-2,3.2786885245901641E-2,1.6393442622950821E-2,0,0,0,0,0]
[18,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[19]
[20,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[21,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,176617079.78422105,null,null,247514259.72111103,113256017.47816655,21460000,0,0,0,11719038.783929609,36760486.398209795,66486902.033884473,103468369.17261486,176617079.78422105,0,0,0,0,0]
[22,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Денежные средства",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,176617079.78422105,null,null,238094259.72111103,102386017.47816655,0,0,0,0,11719038.783929609,36760486.398209795,66486902.033884473,103468369.17261486,176617079.78422105,0,0,0,0,0]
[23,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Финансовые вложения",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,9420000,10869999.999999996,21460000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-13461.992455739528,null,null,3317.3333333332557,-4190.6266666664742,-9921.150766665116,-15818.34058966767,-15528.934339663014,-15225.057777162641,-14905.987386532128,-14570.963476356119,-14219.188370656222,-13849.824509721249,-13461.992455739528,0,0,0,0,0]
[25,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)","Незавершенное производство",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-13461.992455739528,null,null,3317.3333333332557,-4190.6266666664742,-9921.150766665116,-15818.34058966767,-15528.934339663014,-15225.057777162641,-14905.987386532128,-14570.963476356119,-14219.188370656222,-13849.824509721249,-13461.992455739528,0,0,0,0,0]
[26,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)","Дебиторская задолженность",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)","Авансы выданные",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Медленно реализуемые активы (А3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Медленно реализуемые активы (А3)","Запасы",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Трудно реализуемые активы (А4)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,87585080.645161286,194382876.34408602,319994381.72043008,283812338.7096774,247627876.34408602,211497580.6451613,175381451.61290324,139265322.58064517,103149193.5483871,67033064.516129032,33916935.483870812,0,0,0,0,0]
[31,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Трудно реализуемые активы (А4)","Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,33916935.483870812,null,null,87585080.645161286,194382876.34408602,319994381.72043008,283812338.7096774,247627876.34408602,211497580.6451613,175381451.61290324,139265322.58064517,103149193.5483871,67033064.516129032,33916935.483870812,0,0,0,0,0]
[32,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,39134.829427667893,null,null,3259.5,10873.747499999998,51466843.587416723,19618696.445931535,17653180.910794538,7482731.8920908915,27917.852556481026,29174.155921522528,30486.99293799093,31858.907620200887,39134.829427667893,0,0,0,0,0]
[33,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)","Овердрафт",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,51449627.813291721,19594232.126543786,17627615.69703434,7456016.2437114837,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)","Кредиторская задолженность",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,39134.829427667893,null,null,3259.5,10873.747499999998,17215.77412499988,24464.319387749885,25565.213760198792,26715.648379407823,27917.852556481026,29174.155921522528,30486.99293799093,31858.907620200887,39134.829427667893,0,0,0,0,0]
[35,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Краткосрочные обязательства (П2)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3789682.8755055168,null,null,444573.35444444459,967145.3389999991,1430218.7485499964,4468468.638779996,4232711.9303335501,4000300.2245212984,3771333.8048150027,3970641.6990544191,3840680.7528472589,3716537.6980189038,3789682.8755055168,0,0,0,0,0]
[36,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Краткосрочные обязательства (П2)","Прочие краткосрочные обязательства",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3789682.8755055168,null,null,444573.35444444459,967145.3389999991,1430218.7485499964,4468468.638779996,4232711.9303335501,4000300.2245212984,3771333.8048150027,3970641.6990544191,3840680.7528472589,3716537.6980189038,3789682.8755055168,0,0,0,0,0]
[37,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,312066666.66666669,312066666.66666669,312066666.66666669,282346031.7460317,237765079.36507934,193184126.98412693,148603174.6031746,104022222.22222233,59441269.84126991,14860317.460317522,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)","Долгосрочные кредиты",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,312066666.66666669,312066666.66666669,312066666.66666669,282346031.7460317,237765079.36507934,193184126.98412693,148603174.6031746,104022222.22222233,59441269.84126991,14860317.460317522,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Постоянные пассивы (П4)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,206691735.57070321,null,null,22588158.178494629,-5409982.5575806275,-23519268.432969809,-22636676.461655393,-12038624.796460979,6815196.4866450951,34683158.14890027,67989199.938180402,106309438.80684589,151878869.7982778,206691735.57070321,0,0,0,0,0]
[40,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Постоянные пассивы (П4)","Собственный капитал",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,206691735.57070321,null,null,22588158.178494629,-5409982.5575806275,-23519268.432969809,-22636676.461655393,-12038624.796460979,6815196.4866450951,34683158.14890027,67989199.938180402,106309438.80684589,151878869.7982778,206691735.57070321,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42]
[43,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.3688524590163942,null,null,7,7,5.5,5.5,5.5,5.5,7,7,8,8,8.5,0,0,0,0,0]
[44,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия"]
[45,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[46,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[47,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам"]
[48,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,7.5409836065573765,null,null,10,10,5,5,5,5,10,10,10,10,10,0,0,0,0,0]
[49,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0]
[50,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,5.081967213114754,null,null,5,5,5,5,5,5,5,5,5,5,10,0,0,0,0,0]
[51,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,9.508196721311478,null,null,10,10,10,10,10,10,10,10,5,5,5,0,0,0,0,0]
[52,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,0.30000000000000004,null,null,null,null,null,null,5.4918032786885256,null,null,5,5,5,5,5,5,5,5,10,10,10,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54]
[55,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.327868852459015,null,null,7.8,9.5,4.5999999999999996,2.2999999999999998,2.2999999999999998,3.3499999999999996,9.7999999999999989,9.7999999999999989,10,10,10,0,0,0,0,0]
[56,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,76.767153986410634,null,null,552.70080030528425,115.79715407885345,0.40550605084639291,-6.5671242481365306E-4,-7.0954081939398684E-4,-1.3258743529191183E-3,3.0806416242088561,9.1869017892461091,17.171222538182757,27.599672668699917,46.124843594465972,0,0,0,0,0]
[57,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Оценки критерия"]
[58,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",0,null,null,"баллы",null,null,"*",2]
[59,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",0.6,null,null,"баллы",null,null,"*",5]
[60,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",1,null,null,"баллы",null,null,"*",8]
[61,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",2,null,null,"баллы",null,null,"*",10]
[62,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,6.0655737704918025,null,null,10,10,2,2,2,2,10,10,10,10,10,0,0,0,0,0]
[63,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[64,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,76.767153986410634,null,null,552.70080030528425,115.79715407885345,0.40550605084639291,-6.5671242481365306E-4,-7.0954081939398684E-4,-1.3258743529191183E-3,3.0806416242088561,9.1869017892461091,17.171222538182757,27.599672668699917,46.124843594465972,0,0,0,0,0]
[65,null,null,null,null,null,null,0,"Оценки критерия"]
[66,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0,null,null,"баллы",null,null,"*",2]
[67,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0.1,null,null,"баллы",null,null,"*",5]
[68,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0.4,null,null,"баллы",null,null,"*",8]
[69,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0.6,null,null,"баллы",null,null,"*",10]
[70,null,null,null,null,null,null,0,"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,6.9508196721311473,null,null,10,10,8,2,2,2,10,10,10,10,10,0,0,0,0,0]
[71,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[72,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,76.768373336019124,null,null,552.69339277968527,115.80143888957392,0.40569360664492954,0,0,0,3.0845650251127186,9.1905446978210712,17.174895638731329,27.603367535056609,46.128359560357588,0,0,0,0,0]
[73,null,null,null,null,null,null,0,"Оценки критерия"]
[74,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0,null,null,"баллы",null,null,"*",2]
[75,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0.05,null,null,"баллы",null,null,"*",5]
[76,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0.15,null,null,"баллы",null,null,"*",8]
[77,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0.25,null,null,"баллы",null,null,"*",10]
[78,null,null,null,null,null,null,0,"Расчет оценок критерия (L3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,7.2459016393442619,null,null,10,10,10,2,2,2,10,10,10,10,10,0,0,0,0,0]
[79,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[80,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,2.2781079517063425,null,null,1.0722787525478275,0.98271817793499772,0.93555724428495113,0.92612851121949835,0.95363535636253904,1.0332989255168705,1.2275761547890722,1.6294011957966545,2.6791240845950584,9.1617068895765108,54.983174833420236,0,0,0,0,0]
[81,null,null,null,null,null,null,0,"Оценки критерия"]
[82,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",0,null,null,"баллы",null,null,"*",2]
[83,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",0.5,null,null,"баллы",null,null,"*",5]
[84,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",1,null,null,"баллы",null,null,"*",8]
[85,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",1.8,null,null,"баллы",null,null,"*",10]
[86,null,null,null,null,null,null,0,"Расчет оценок критерия (L4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,6.5245901639344259,null,null,8,5,5,5,5,8,8,8,10,10,10,0,0,0,0,0]
[87,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[88,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.41910150848593197,null,null,0.11299974867359301,0.76061245661589738,3.0587111855545936E-2,0.11430717592509809,0.13490485962499185,0.26997564189427931,0.85678607485449554,0.85451514134004947,0.92705834695195144,1.0052933790601295,1.0333869379912206,0,0,0,0,0]
[89,null,null,null,null,null,null,0,"Оценки критерия"]
[90,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0,null,null,"баллы",null,null,"*",2]
[91,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0.2,null,null,"баллы",null,null,"*",5]
[92,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0.3,null,null,"баллы",null,null,"*",8]
[93,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0.35,null,null,"баллы",null,null,"*",10]
[94,null,null,null,null,null,null,0,"Расчет оценок критерия (L5) по периодам",null,null,null,"вес, % // баллы",null,null,null,0.24999999999999997,null,null,null,null,null,null,5.5737704918032787,null,null,2,10,2,2,2,5,10,10,10,10,10,0,0,0,0,0]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.3401639344262293,null,null,7.5600000000000005,8.75,4.8699999999999992,3.26,3.26,3.9949999999999997,8.9599999999999991,8.9599999999999991,9.4,9.4,9.5500000000000007,0,0,0,0,0]
[98,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ","Весовой коэффициент оценки"]
[99,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ","Весовой коэффициент оценки","ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,"баллы",null,null,"*",0.3]
[100,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ","Весовой коэффициент оценки","ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,"баллы",null,null,null,0.7]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"]
[104,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ","Собственные оборотные средства (СОС)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,172774800.0868324,null,null,0,0,0,0,0,0,0,0,3160245.2584587932,84845805.282148764,172774800.0868324,0,0,0,0,0]
[105,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ","Собственные оборотные средства (СОС)","Собственный капитал",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,206691735.57070321,null,null,22588158.178494629,-5409982.5575806275,-23519268.432969809,-22636676.461655393,-12038624.796460979,6815196.4866450951,34683158.14890027,67989199.938180402,106309438.80684589,151878869.7982778,206691735.57070321,0,0,0,0,0]
[106,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ","Собственные оборотные средства (СОС)","Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,87585080.645161286,194382876.34408602,319994381.72043008,283812338.7096774,247627876.34408602,211497580.6451613,175381451.61290324,139265322.58064517,103149193.5483871,67033064.516129032,33916935.483870812,0,0,0,0,0]
[107,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[108]
[109,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.4999999999999991,null,null,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0]
[110,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия"]
[111,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[112,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[113,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам"]
[114,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Абсолютная: СОС >= А3",null,null,"вес, % // баллы",null,null,"*",0.5,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0]
[115,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Нормальная: А3 - СОС <= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0]
[116,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,0.19999999999999996,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,4.5803278688524598,null,null,4,4,4,4,4,4,4.6000000000000005,5.2000000000000011,7.2000000000000011,10,10,0,0,0,0,0]
[120,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.94457924564621165,null,null,0.99866359503825308,0.99682084278418337,0.84507857515768903,0.91512522756309633,0.91161227188355254,0.94570217413779778,0.97969244039104275,0.9772752245818167,0.97717766229165293,0.97801366808844081,0.98181261807762876,0,0,0,0,0]
[121,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Оценки критерия"]
[122,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0,null,null,"баллы",null,null,"*",2]
[123,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.2,null,null,"баллы",null,null,"*",5]
[124,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.5,null,null,"баллы",null,null,"*",8]
[125,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.7,null,null,"баллы",null,null,"*",10]
[126,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Расчет оценок критерия (S1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,9.7366357591625652E-2,null,null,6.7406681682433009E-2,-1.7585735618848908E-2,-6.8881681060897676E-2,-7.9763756201857466E-2,-4.8618838771152181E-2,3.2225839681594939E-2,0.18538658795321405,0.38627760763912128,0.62674367874560577,0.89085003350874403,0.98181261807762876,0,0,0,0,0]
[129,null,null,null,null,null,null,0,"Оценки критерия"]
[130,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0,null,null,"баллы",null,null,"*",2]
[131,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0.1,null,null,"баллы",null,null,"*",5]
[132,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0.4,null,null,"баллы",null,null,"*",8]
[133,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0.6,null,null,"баллы",null,null,"*",10]
[134,null,null,null,null,null,null,0,"Расчет оценок критерия (S2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,3.2295081967213117,null,null,2,2,2,2,2,2,5,5,10,10,10,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,4.5265557272014104E-2,null,null,0,0,0,0,0,0,0,0,4.7542014601748173E-2,0.8201266200528029,0.97831970968200954,0,0,0,0,0]
[137,null,null,null,null,null,null,0,"Оценки критерия"]
[138,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0,null,null,"баллы",null,null,"*",2]
[139,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0.05,null,null,"баллы",null,null,"*",5]
[140,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[141,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0.09,null,null,"баллы",null,null,"*",10]
[142,null,null,null,null,null,null,0,"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,2.3934426229508197,null,null,2,2,2,2,2,2,2,2,2,10,10,0,0,0,0,0]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,1.2781079517063447,null,null,7.2278752547827757E-2,-1.7281822065001791E-2,-6.4442755715048344E-2,-7.3871488780501288E-2,-4.636464363746054E-2,3.3298925516870984E-2,0.22757615478907267,0.6294011957966551,1.6791240845950604,8.161706889576525,53.983174833420314,0,0,0,0,0]
[145,null,null,null,null,null,null,0,"Оценки критерия"]
[146,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",0,null,null,"баллы",null,null,"*",2]
[147,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",0.4,null,null,"баллы",null,null,"*",5]
[148,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",0.7,null,null,"баллы",null,null,"*",8]
[149,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",1,null,null,"баллы",null,null,"*",10]
[150,null,null,null,null,null,null,0,"Расчет оценок критерия (S4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.20000000000000007,null,null,null,null,null,null,2.9836065573770494,null,null,2,2,2,2,2,2,2,5,10,10,10,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152]
[153,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,5.7481967213114773,null,null,5.4,5.4,5.4,5.4,5.4,5.4,5.76,6.120000000000001,7.32,9,9,0,0,0,0,0]
[154,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки"]
[155,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,"баллы",null,null,"*",0.4]
[156,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,"баллы",null,null,null,0.6]
[157,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[158]
[159,null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[160]
[161,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.2114754098360656,null,null,5.8000000000000007,5.8000000000000007,6.85,6.1000000000000005,6.55,8.15,9.5,9.8000000000000007,9.3999999999999986,9.1,8.7999999999999989,0,0,0,0,0]
[162,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.96038384595088555,null,null,0.95785001482066989,0.9585822970626845,0.95930096714112978,0.96000628273498023,0.96069849662266182,0.96137785677535292,0.96204460644852552,0.96269898427172196,0.96334122433663749,0.96397155628352138,0.96459020538592499,0,0,0,0,0]
[163,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Оценки критерия"]
[164,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0,null,null,"баллы",null,null,"*",3]
[165,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0.1,null,null,"баллы",null,null,"*",6]
[166,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0.4,null,null,"баллы",null,null,"*",8]
[167,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0.7,null,null,"баллы",null,null,"*",10]
[168,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Расчет оценок критерия (R1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.4,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,2.6714886641641044E-3,null,null,-6.8167771854553165E-3,-7.5842496650632011E-3,-4.4197734347912656E-3,2.5916220130963699E-4,3.5667485137082979E-3,7.429233371400462E-3,1.2413196590490517E-2,1.5768899268792755E-2,1.8826305350141025E-2,2.2274071205345844E-2,2.1697353266919326E-2,0,0,0,0,0]
[171,null,null,null,null,null,null,0,"Оценки критерия"]
[172,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",0,null,null,"баллы",null,null,"*",3]
[173,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",3.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[174,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",8.0000000000000002E-3,null,null,"баллы",null,null,"*",8]
[175,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",1.4999999999999999E-2,null,null,"баллы",null,null,"*",10]
[176,null,null,null,null,null,null,0,"Расчет оценок критерия (R2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,5.1967213114754101,null,null,3,3,3,3,6,6,8,10,10,10,10,0,0,0,0,0]
[177,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[178,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,2.3553247539398619E-2,null,null,-0.10112910197197632,0,0,0,0,0.23053653356450787,6.6958439267587308E-2,4.0822711327146884E-2,3.0038285169179335E-2,2.500316592863126E-2,2.2099281336801668E-2,0,0,0,0,0]
[179,null,null,null,null,null,null,0,"Оценки критерия"]
[180,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",0,null,null,"баллы",null,null,"*",3]
[181,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[182,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",0.02,null,null,"баллы",null,null,"*",8]
[183,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",3.5000000000000003E-2,null,null,"баллы",null,null,"*",10]
[184,null,null,null,null,null,null,0,"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,5.2131147540983616,null,null,3,3,3,3,3,10,10,10,8,8,8,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,2.0537578297767693E-2,null,null,-1.9477587765955879E-3,2.8272832193506551E-3,9.6360030113648264E-3,2.1249549301683879E-2,2.6434540717671574E-2,3.1409152327267119E-2,3.6072068136055527E-2,4.0442395462117309E-2,4.414663868784189E-2,4.6145296868789064E-2,3.912844379698744E-2,0,0,0,0,0]
[187,null,null,null,null,null,null,0,"Оценки критерия"]
[188,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0,null,null,"баллы",null,null,"*",3]
[189,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.01,null,null,"баллы",null,null,"*",6]
[190,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.03,null,null,"баллы",null,null,"*",8]
[191,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.05,null,null,"баллы",null,null,"*",10]
[192,null,null,null,null,null,null,0,"Расчет оценок критерия (R4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,5.4590163934426226,null,null,3,3,3,6,6,8,8,8,8,8,8,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.10321033652552349,null,null,2.6072531086560855E-4,1.4294732016999137E-2,0.169614906236802,0,0,0,0.63677309052064734,0.21300364747174841,0.12362919421478906,8.3380922981908481E-2,5.1255228792115012E-2,0,0,0,0,0]
[195,null,null,null,null,null,null,0,"Оценки критерия"]
[196,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0,null,null,"баллы",null,null,"*",3]
[197,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0.03,null,null,"баллы",null,null,"*",6]
[198,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[199,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0.1,null,null,"баллы",null,null,"*",10]
[200,null,null,null,null,null,null,0,"Расчет оценок критерия (R5) по периодам",null,null,null,"вес, % // баллы",null,null,null,0.14999999999999994,null,null,null,null,null,null,5.6229508196721305,null,null,3,3,10,3,3,3,10,10,10,8,6,0,0,0,0,0]
[201,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[202]
[203,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,9.9557377049180324,null,null,10,10,9.6999999999999993,10,10,10,10,10,10,10,10,0,0,0,0,0]
[204,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оборачиваемость запасов и незавершенки",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,-479.15045328847674,null,null,224.19840233119496,-689.62259025701781,-491.87978656468857,-449.74487881661304,-485.36971964337397,-516.45258071660419,-551.44657521404406,-591.1021687758963,-636.35000041783053,-688.35160812221147,-748.56676192400482,0,0,0,0,0]
[205,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,-0.44716616526729325,null,null,1.6280223061572368,-0.52927500513573211,-0.74408424577915899,-0.81157122002234428,-0.75200406046793411,-0.70674445946914233,-0.66370890028274643,-0.61749054441108286,-0.57358371927451746,-0.53025226598322561,-0.48893434576134259,0,0,0,0,0]
[206,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оценки критерия"]
[207,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",0,null,null,"баллы",null,null,"*",10]
[208,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",30,null,null,"баллы",null,null,"*",8]
[209,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",60,null,null,"баллы",null,null,"*",6]
[210,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",120,null,null,"баллы",null,null,"*",4]
[211,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Расчет оценок критерия (P1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оборачиваемость дебиторской задолженности",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,0,"Оценки критерия"]
[216,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",0,null,null,"баллы",null,null,"*",10]
[217,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",10,null,null,"баллы",null,null,"*",8]
[218,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",30,null,null,"баллы",null,null,"*",6]
[219,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",45,null,null,"баллы",null,null,"*",4]
[220,null,null,null,null,null,null,0,"Расчет оценок критерия (P2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0]
[221,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[222,null,null,null,null,null,null,0,"Оборачиваемость кредиторской задолженности",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,2.3068137435747,null,null,1.6681629301035172,2.9472255669180845,3.3675326386959448,1.5821114065000035,1.7700970740026267,1.952642975671588,2.1636299740577458,2.1534149191451863,2.3374684061587985,2.5434657375890017,2.6320364954194555,0,0,0,0,0]
[223,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,169.80932595967712,null,null,218.80356733340793,123.84528829317965,108.68491541680532,230.70436032533541,206.20338023306533,186.92613270711337,169.16016342368889,169.49822198914151,156.15184318140612,143.50498007729809,139.05582260616498,0,0,0,0,0]
[224,null,null,null,null,null,null,0,"Оценки критерия"]
[225,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",0,null,null,"баллы",null,null,"*",4]
[226,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",30,null,null,"баллы",null,null,"*",6]
[227,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",60,null,null,"баллы",null,null,"*",8]
[228,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",120,null,null,"баллы",null,null,"*",10]
[229,null,null,null,null,null,null,0,"Расчет оценок критерия (P3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,9.7049180327868854,null,null,10,10,8,10,10,10,10,10,10,10,10,0,0,0,0,0]
[230,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[231,null,null,null,null,null,null,0,"Финансовый цикл (P4)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,-170.25649212494437,null,null,-217.17554502725068,-124.37456329831538,-109.42899966258449,-231.51593154535777,-206.95538429353326,-187.63287716658252,-169.82387232397164,-170.1157125335526,-156.72542690068065,-144.03523234328131,-139.54475695192633,0,0,0,0,0]
[232,null,null,null,null,null,null,0,"Оценки критерия"]
[233,null,null,null,null,null,null,0,"Финансовый цикл (P4)",0,null,null,"баллы",null,null,"*",10]
[234,null,null,null,null,null,null,0,"Финансовый цикл (P4)",30,null,null,"баллы",null,null,"*",8]
[235,null,null,null,null,null,null,0,"Финансовый цикл (P4)",45,null,null,"баллы",null,null,"*",6]
[236,null,null,null,null,null,null,0,"Финансовый цикл (P4)",60,null,null,"баллы",null,null,"*",4]
[237,null,null,null,null,null,null,0,"Расчет оценок критерия (P4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0]
[238,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[239]
[240,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,9.1324590163934438,null,null,8.74,8.74,8.8449999999999989,8.83,8.9649999999999999,9.4450000000000003,9.85,9.94,9.82,9.73,9.64,0,0,0,0,0]
[241,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА","Весовой коэффициент оценки"]
[242,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА","Весовой коэффициент оценки","ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,"баллы",null,null,"*",0.3]
[243,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА","Весовой коэффициент оценки","ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,"баллы",null,null,null,0.7]
[244,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[245]
[246,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА"]
[247,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА АКТИВОВ [T(A)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,-5.9454026699201891E-2,null,null,0,-8.1968775456990536E-2,0.1099022867799871,-0.16883548236335788,-0.12750041090103068,-0.14591353056628747,-0.11536078794931477,-5.919401235014967E-2,-3.6300873134699714E-2,5.1037489310805468E-3,0.23481457419961907,0,0,0,0,0]
[248,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,2.536806165281503,null,null,0,13.700000000000003,1.1749999999999996,0.70172413793103494,7.2340425531914249E-2,5.0000000000000565E-2,4.9999999999999774E-2,0.05,5.000000000000053E-2,4.999999999999976E-2,4.999999999999985E-2,0,0,0,0,0]
[249,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.4087371147170293,null,null,0,0,0,0,11.007872278071014,0.77898937264335333,0.47810681154733325,0.19513734778781403,0.15054917396396297,0.18917398055924065,0.20284288348326238,0,0,0,0,0]
[250,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[251]
[252,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.0983606557377055,null,null,5,6.5,7.25,6.5,7.75,7.75,7.75,7.75,7.75,10,7,0,0,0,0,0]
[253,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия"]
[254,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[255,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[256,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам"]
[257,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(A) > 0",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,5.9836065573770494,null,null,5,5,10,5,5,5,5,5,5,10,10,0,0,0,0,0]
[258,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,9.4262295081967196,null,null,5,10,10,10,10,10,10,10,10,10,5,0,0,0,0,0]
[259,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(E) > T(R)",null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,7.2950819672131146,null,null,5,5,5,5,10,10,10,10,10,10,10,0,0,0,0,0]
[260,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(E) > T(R) > T(A) > 0 (золотое правило)",null,null,"вес, % // баллы",null,null,null,0.30000000000000004,null,null,null,null,null,null,5.1639344262295088,null,null,5,5,5,5,5,5,5,5,5,10,5,0,0,0,0,0]
[261,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[262]
[263,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,"Хорошее состояние",null,null,null,null,null,null,7.2406967213114743,null,null,7.0779999999999994,7.7945000000000002,6.6179999999999986,5.8999999999999995,6.1904999999999992,6.5917499999999993,8.504999999999999,8.5859999999999985,8.8839999999999986,9.5589999999999993,8.9845000000000006,0,0,0,0,0]
[264,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки"]
[265,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,6.3401639344262293,null,null,7.5600000000000005,8.75,4.8699999999999992,3.26,3.26,3.9949999999999997,8.9599999999999991,8.9599999999999991,9.4,9.4,9.5500000000000007,0,0,0,0,0]
[266,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,5.7481967213114773,null,null,5.4,5.4,5.4,5.4,5.4,5.4,5.76,6.120000000000001,7.32,9,9,0,0,0,0,0]
[267,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,9.1324590163934438,null,null,8.74,8.74,8.8449999999999989,8.83,8.9649999999999999,9.4450000000000003,9.85,9.94,9.82,9.73,9.64,0,0,0,0,0]
[268,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ОЦЕНКА ТЕМПОВ РОСТА",null,null,"вес, % // баллы",null,null,null,0.19999999999999996,null,null,null,null,null,null,7.0983606557377055,null,null,5,6.5,7.25,6.5,7.75,7.75,7.75,7.75,7.75,10,7,0,0,0,0,0]
[269,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[270]
[271,null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[272,null,null,null,null,null,null,"Выводы оценки финансового состояния","Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[273,null,null,null,null,null,null,"Выводы оценки финансового состояния","Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[274,null,null,null,null,null,null,"Выводы оценки финансового состояния","Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[275,null,null,null,null,null,null,"Выводы оценки финансового состояния","Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":42,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"InvAn",null,null,"Инвестиционный анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[17,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Финпоток проекта без финансирования (CF)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,294875995.48908103,null,null,-107439073.61222221,-110908242.24294445,-127249530.86010833,88117439.11600244,69065319.131873399,73161707.947170585,77436684.215367287,79512876.185708791,80654987.064246163,84367181.42444475,88156647.119542778,0,0,0,0,0]
[18,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Срок окупаемости по финпотоку (PBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,7.5]
[19,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный положительный финпоток проекта",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,647464911.23543966,null,null,0,0,6992069.0310833324,88117439.11600244,69065319.131873399,73161707.947170585,77436684.215367287,79512876.185708791,80654987.064246163,84367181.42444475,88156647.119542778,0,0,0,0,0]
[20,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный отрицательный финпоток проекта",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-352588915.74635834,null,null,-115281363.22222221,-118772376.04994446,-118535176.47419167,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный финпоток (FCF)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,294875995.48908103,null,null,-115281363.22222221,-118772376.04994446,-111543107.44310834,88117439.11600244,69065319.131873399,73161707.947170585,77436684.215367287,79512876.185708791,80654987.064246163,84367181.42444475,88156647.119542778,0,0,0,0,0]
[22,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","IRR проекта",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.12251685261726378]
[23,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Кассовый разрыв",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,352588915.74635834]
[24,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,0.1]
[25,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","NPV(Учредителя)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32904165.847662691,null,null,-110162060.32257406,-103225766.74013336,-87128882.18913205,63303160.449656852,44750355.139047354,43107376.330826469,41489101.17966342,38765667.253931805,35730927.815485731,33984526.634248495,32289760.296642102,0,0,0,0,0]
[26,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,8.7760991245986089E-2]
[27,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","NPV(WACC)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,53650325.969738908,null,null,-110749670.34541662,-104938886.97841153,-89692176.805942401,65806779.500337981,47087423.589765005,45867439.915160611,44640886.085096888,42175127.69178053,39313022.86775624,37811352.20173353,36329028.247878656,0,0,0,0,0]
[28,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[29]
[30,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[31,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","ROI",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.12827717208180681]
[32,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Дисконтированный срок окупаемости (DPBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,9.5833333333333339]
[33,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,681457835.60852075]
[34,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании","Терминальная стоимость (TV)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1583779763.7683375,null,null,0,0,0,0,0,0,0,0,0,0,1583779763.7683375,0,0,0,0,0]
[35,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании","NPV(TV)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,627807509.63878179]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37]
[38,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[39,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)",null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,1.3292045742328458,null,null,1,1,1,1,1,1,1.1777113967216752,1.4597171080513012,1.5836883855532187,1.7804349411248475,5.8740018704718926,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)","CFADS",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,713113512.72655368,null,null,14466666.666666666,24800000.000000004,29725402.36441667,88263542.532335177,71168658.199965775,74334296.087883696,77663255.081343204,79512876.185708776,80654987.064246148,84367181.424444735,88156647.119542778,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)","Выплаты долга [Debt (Principals+Interests)]",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,536496432.94233257,null,null,14466666.666666666,24800000.000000004,29725402.36441667,88263542.532335177,71168658.199965775,74334296.087883696,65944216.29741358,54471428.571428597,50928571.428571478,47385714.285714388,15007936.507936563,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)",null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,2.1903726543443618,null,null,1,1,1,1,1,1,1.8385167530064574,3.6924253330521224,6.3614260788075718,15.19338479505009,332.39145280868343,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)","CF(EBIT)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,368549727.80955809,null,null,14466666.666666666,24800000.000000004,26586114.431349941,25936298.382284898,23614923.939809743,18704394.208133448,25694953.68594154,37609989.463802345,42258044.666364625,47099492.864655361,81778849.50054951,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)","Выплаты %% (Interests)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,168258915.70485985,null,null,14466666.666666666,24800000.000000004,26586114.431349941,25936298.382284898,23614923.939809743,18704394.208133448,13975914.902011933,10185714.285714289,6642857.1428571492,3100000.0000000056,246031.74603174729,0,0,0,0,0]
[45]

{"sheet":"EBITDA","index":26,"n_rows":70,"n_cols":42,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"EBITDA",null,null,"Анализ собственной операционной деят-сти. Точки безубыточности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577801,null,null,63990,924310.79999999993,1975492.4265000003,3303484.0258724988,3481146.3447162001,3592020.3355010594,3706510.3280294198,3824737.8425444779,3946828.6317053265,4072912.8339658058,4203125.132743015,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577801,null,null,63990,924310.79999999993,1975492.4265000003,3303484.0258724988,3481146.3447162001,3592020.3355010594,3706510.3280294198,3824737.8425444779,3946828.6317053265,4072912.8339658058,4203125.132743015,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[27]
[28,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298244,null,null,1454160,21392494.200000007,46563558.4485,79296590.480377495,85094252.700283825,89412148.661748946,93947867.119083107,98712358.476923689,103717122.50373621,108974235.85824783,114496380.99408132,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298244,null,null,1454160,21392494.200000007,46563558.4485,79296590.480377495,85094252.700283825,89412148.661748946,93947867.119083107,98712358.476923689,103717122.50373621,108974235.85824783,114496380.99408132,0,0,0,0,0]
[30,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[33]
[34,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,43425572.436202198,null,null,679750.83333333337,1965640.0166666666,2904521.0950833336,3810733.6457074992,4056128.1620864002,4271000.0450739916,4513345.3664574604,4788190.2694839984,5101551.8939029705,5460636.1395112351,5874074.9688953059,0,0,0,0,0]
[35,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8561571.6863999981,null,null,125000,325000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,0,0,0,0,0]
[36,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2320583.3333333335,null,null,167583.33333333328,258666.66666666663,345333.33333333349,191000,194000,194000,194000,194000,194000,194000,194000,0,0,0,0,0]
[37,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8094599.0145826507,null,null,327800,675534,696205.02,717516.42059999984,739488.42571799993,762141.9166145398,785498.45414422604,809580.30180136557,834410.44958985946,860012.638748731,886411.38736592745,0,0,0,0,0]
[38,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1921500,null,null,4500,63000,130500,211500,216000,216000,216000,216000,216000,216000,216000,0,0,0,0,0]
[39,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,22527318.401886217,null,null,54867.5,643439.35000000009,1342482.74175,2222717.2251075003,2345039.7363684,2424938.1284594517,2509142.9123132359,2598165.1676826323,2692607.6843131115,2793182.9887625054,2900734.9671293795,0,0,0,0,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,799635597.00678015,null,null,774409.16666666674,19426854.183333337,43659037.353416666,75485856.834670007,81038124.538197413,85141148.616674975,89434521.752625629,93924168.207439676,98615570.609833255,103513599.71873657,108622306.02518597,0,0,0,0,0]
[43]
[44,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,110472283.9668183,null,null,8596331.6333333328,9022790.6183333322,10293714.173799997,9261375.8439833373,9434422.6859999988,9759438.0217487998,10096316.751338547,10445520.699293086,10807530.846527828,11182848.170234667,11571994.522225382,0,0,0,0,0]
[45,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,78769884.944889128,null,null,6112000,6705300,7651210.8000000007,6556362,6753052.8600000003,6955644.4457999999,7164313.779174001,7379243.1925492184,7600620.4883256974,7828639.1029754663,8063498.2760647321,0,0,0,0,0]
[46,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5986511.2558115721,null,null,464512,509602.8000000001,581492.02079999982,498283.51199999993,513232.01735999977,528628.97788079979,544487.84721722396,560822.48263374076,577647.15711275279,594976.57182613539,612825.86898091948,0,0,0,0,0]
[47,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11774622.726595407,null,null,1180949.9999999995,860629.20833333337,1016177.0012500001,1046386.1204708337,946085.74492500012,992009.93116724992,1040202.7247015327,1090777.0038520477,1143851.2798183972,1199549.9780985394,1258003.7339784727,0,0,0,0,0]
[48,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13941265.039522216,null,null,838869.63333333319,947258.61,1044834.3517499999,1160344.2115125002,1222052.0637149999,1283154.6669007502,1347312.4002457876,1414678.0202580774,1485411.9212709812,1559682.5173345301,1637666.6432012571,0,0,0,0,0]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,689163313.03996181,null,null,-7821922.4666666659,10404063.565000003,33365323.179616667,66224480.99068667,71603701.852197409,75381710.594926178,79338205.001287073,83478647.508146584,87808039.763305426,92330751.548501894,97050311.502960593,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Рентабельность"]
[54,null,null,null,null,null,null,"Рентабельность","Валовая прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.96222753828059515,null,null,0.95785001482066989,0.9585822970626845,0.95930096714112978,0.96000628273498023,0.96069849662266182,0.96137785677535292,0.96204460644852552,0.96269898427172196,0.96334122433663749,0.96397155628352138,0.96459020538592499,0,0,0,0,0]
[55,null,null,null,null,null,null,"Рентабельность","Маржинальная прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.91266377804796517,null,null,0.51010056098980128,0.87050338000145333,0.89946211486189609,0.91387153444950331,0.91490555404697294,0.91545518372614521,0.91582706367731881,0.91600183327608853,0.91595719430521882,0.91566749728970642,0.91510326849320367,0,0,0,0,0]
[56,null,null,null,null,null,null,"Рентабельность","EBITDA",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.7865762796522564,null,null,-5.1522724807605744,0.46619861422815684,0.68739133910015227,0.80174844134887213,0.80839265331245935,0.81051969398441792,0.81243879767965266,0.81413118280683139,0.81557511903722202,0.81674551385532967,0.81761343976669398,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58]
[59,null,null,null,null,null,null,"Фактор точки безубыточности"]
[60,null,null,null,null,null,null,"Фактор точки безубыточности","кол-во ТТ",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,12,null,null,3,7,12,12,12,12,12,12,12,12,12,0,0,0,0,0]
[61,null,null,null,null,null,null,"Фактор точки безубыточности","Спрос на аренду площадей",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,1800,25200,52200,84600,86400,86400,86400,86400,86400,86400,86400,0,0,0,0,0]
[62,null,null,null,null,null,null,"Фактор точки безубыточности","Количество продаж",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,1800,25200,52200,84600,86400,86400,86400,86400,86400,86400,86400,0,0,0,0,0]
[63,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[64]
[65,null,null,null,null,null,null,"Расчет точек безубыточности"]
[66,null,null,null,null,null,null,"Расчет точек безубыточности","кол-во ТТ",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,1.657839411557086,null,null,33.301510377266105,3.2511457455895805,2.8293012758315701,1.4722825544818616,1.3970347028285048,1.3755188667732967,1.3546871906038414,1.3345473351936317,1.3151104775476714,1.2963917630866244,1.2784108471652826,0,0,0,0,0]
[67,null,null,null,null,null,null,"Расчет точек безубыточности","Спрос на аренду площадей",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,106184.61431023137,null,null,19980.906226359664,11704.124684122489,12307.460549867332,10379.592009097125,10058.649860365234,9903.7358407677366,9753.7477723476586,9608.7408133941462,9468.7954383432352,9334.0206942236946,9204.5580995900345,0,0,0,0,0]
[68,null,null,null,null,null,null,"Расчет точек безубыточности","Количество продаж",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,106184.61431023137,null,null,19980.906226359664,11704.124684122489,12307.460549867332,10379.592009097125,10058.649860365234,9903.7358407677366,9753.7477723476586,9608.7408133941462,9468.7954383432352,9334.0206942236946,9204.5580995900345,0,0,0,0,0]
[69,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[70]

{"sheet":"Rep","index":27,"n_rows":322,"n_cols":42,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,31,31,31,31,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,12,12,12,12,12,12,12,12,12,12,12,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,32,"","","","",""]
[null,null,null,null,null,"Rep",null,null,"Укрупненное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"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","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-12-31","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","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","11 год","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.1445601,null,null,1518150,22316805.000000004,48539050.875,82600074.506250024,88575399.044999972,93004168.997250021,97654377.447112501,102537096.31946813,107663951.13544159,113047148.69221364,118699506.1268243,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577801,null,null,63990,924310.79999999993,1975492.4265000003,3303484.0258724988,3481146.3447162001,3592020.3355010594,3706510.3280294198,3824737.8425444779,3946828.6317053265,4072912.8339658058,4203125.132743015,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577801,null,null,63990,924310.79999999993,1975492.4265000003,3303484.0258724988,3481146.3447162001,3592020.3355010594,3706510.3280294198,3824737.8425444779,3946828.6317053265,4072912.8339658058,4203125.132743015,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998072,null,null,3000,43890,95006.175000000017,160904.42362499994,171722.67848999996,179450.19902204999,187525.45797804219,195964.10358705407,204782.48824847132,213997.70021965262,223627.59672953689,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998072,null,null,3000,43890,95006.175000000017,160904.42362499994,171722.67848999996,179450.19902204999,187525.45797804219,195964.10358705407,204782.48824847132,213997.70021965262,223627.59672953689,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990362,null,null,1500,21945,47503.087500000009,80452.211812499969,85861.339244999981,89725.099511024993,93762.728989021096,97982.051793527033,102391.24412423566,106998.85010982631,111813.79836476845,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26853979.223353423,null,null,52500,757050,1615220.25,2696303.8724999996,2836282.2011999995,2921370.6672359989,3009011.7872530799,3099282.1408706731,3192260.6050967914,3288028.4232496959,3386669.2759471871,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2040902.4209748604,null,null,3990,57535.799999999996,122756.73899999997,204919.09431000004,215557.44729119996,222024.17070993595,228684.89583123405,235545.44270617104,242611.80598735614,249890.16016697689,257386.86497198616,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,843061169.44298244,null,null,1454160,21392494.200000007,46563558.4485,79296590.480377495,85094252.700283825,89412148.661748946,93947867.119083107,98712358.476923689,103717122.50373621,108974235.85824783,114496380.99408132,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298244,null,null,1454160,21392494.200000007,46563558.4485,79296590.480377495,85094252.700283825,89412148.661748946,93947867.119083107,98712358.476923689,103717122.50373621,108974235.85824783,114496380.99408132,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,43425572.436202198,null,null,679750.83333333337,1965640.0166666666,2904521.0950833336,3810733.6457074992,4056128.1620864002,4271000.0450739916,4513345.3664574604,4788190.2694839984,5101551.8939029705,5460636.1395112351,5874074.9688953059,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8561571.6863999981,null,null,125000,325000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8561571.6863999981,null,null,125000,325000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2320583.3333333335,null,null,167583.33333333328,258666.66666666663,345333.33333333349,191000,194000,194000,194000,194000,194000,194000,194000,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1281000,null,null,3000,42000,87000,141000,144000,144000,144000,144000,144000,144000,144000,0,0,0,0,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,500000,null,null,125000,166666.66666666669,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,539583.33333333326,null,null,39583.333333333336,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8094599.0145826507,null,null,327800,675534,696205.02,717516.42059999984,739488.42571799993,762141.9166145398,785498.45414422604,809580.30180136557,834410.44958985946,860012.638748731,886411.38736592745,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7281502.5006856741,null,null,300000,609000,627270,646088.09999999986,665470.74300000013,685434.86528999999,705997.91124869999,727177.84858616092,748993.18404374586,771462.97956505814,794606.86895200971,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,553394.19005211128,null,null,22800,46284,47672.51999999999,49102.695599999999,50575.776467999996,52093.049762039976,53655.841254901185,55265.516492548224,56923.481987324682,58631.186446944412,60390.122040352755,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,259702.3238448638,null,null,5000,20250,21262.5,22325.625,23441.90625,24614.001562500001,25844.701640625008,27136.936722656254,28493.783558789066,29918.472736728523,31414.396373564949,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1921500,null,null,4500,63000,130500,211500,216000,216000,216000,216000,216000,216000,216000,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1921500,null,null,4500,63000,130500,211500,216000,216000,216000,216000,216000,216000,216000,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22527318.401886217,null,null,54867.5,643439.35000000009,1342482.74175,2222717.2251075003,2345039.7363684,2424938.1284594517,2509142.9123132359,2598165.1676826323,2692607.6843131115,2793182.9887625054,2900734.9671293795,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20140484.417515073,null,null,39375,567787.5,1211415.1875,2022227.9043749997,2127211.6509000002,2191028.0004269998,2256758.8404398104,2324461.6056530043,2394195.4538225941,2466021.3174372721,2540001.9569603903,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1530676.8157311454,null,null,2992.5,43151.850000000006,92067.554250000001,153689.3207325,161668.08546840001,166518.12803245199,171513.6718734256,176659.08202962825,181958.85449051714,187417.6201252327,193040.14872898965,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,856157.16864000005,null,null,12500,32500,39000,46800,56160,67392.000000000015,80870.400000000023,97044.48000000001,116453.37600000002,139744.05119999999,167692.86144000001,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,799635597.00678015,null,null,774409.16666666674,19426854.183333337,43659037.353416666,75485856.834670007,81038124.538197413,85141148.616674975,89434521.752625629,93924168.207439676,98615570.609833255,103513599.71873657,108622306.02518597,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,110472283.9668183,null,null,8596331.6333333328,9022790.6183333322,10293714.173799997,9261375.8439833373,9434422.6859999988,9759438.0217487998,10096316.751338547,10445520.699293086,10807530.846527828,11182848.170234667,11571994.522225382,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78769884.944889128,null,null,6112000,6705300,7651210.8000000007,6556362,6753052.8600000003,6955644.4457999999,7164313.779174001,7379243.1925492184,7600620.4883256974,7828639.1029754663,8063498.2760647321,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,29026093.657955643,null,null,1560000,1854000,2291544,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,3040248.1953302785,3131455.6411901866,3225399.3104258911,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6147741.9315911289,null,null,480000,494400,509232,524508.96000000008,540244.22879999981,556451.55566399998,573145.10233391996,590339.45540393773,608049.63906605565,626291.12823803734,645079.86208517849,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17415656.194773383,null,null,936000,1112400,1374926.3999999997,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,1824148.9171981665,1878873.3847141119,1935239.5862555355,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,840000,865200,891156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10828548.380284475,null,null,910000,865200,891156,917890.68,945427.40040000004,973790.2224119996,1003003.92908436,1033094.0469568907,1064086.8683655977,1096009.4744165654,1128889.7586490626,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,840000,865200,891156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10159132.780284477,null,null,546000,648900,802040.39999999979,917890.68,945427.40040000004,973790.2224119996,1003003.92908436,1033094.0469568907,1064086.8683655977,1096009.4744165654,1128889.7586490626,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5986511.2558115721,null,null,464512,509602.8000000001,581492.02079999982,498283.51199999993,513232.01735999977,528628.97788079979,544487.84721722396,560822.48263374076,577647.15711275279,594976.57182613539,612825.86898091948,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11774622.726595407,null,null,1180949.9999999995,860629.20833333337,1016177.0012500001,1046386.1204708337,946085.74492500012,992009.93116724992,1040202.7247015327,1090777.0038520477,1143851.2798183972,1199549.9780985394,1258003.7339784727,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8668737.7872655503,null,null,432999.99999999994,566212.5,705324.375,729303.75000000012,765768.93749999988,804057.38437499991,844260.25359374995,886473.26627343765,930796.92958710948,977336.77606646519,1026203.6148697882,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,519774.12000000011,null,null,306458.33333333337,77133.333333333343,69628.000000000015,66554.453333333353,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,587086.87500000012,null,null,337812.50000000006,89687.5,80964.84375,78622.031250000015,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1497234.1819578866,null,null,70627.083333333343,89928.125,116120.8125,126976.99218750001,134313.44062499999,141029.11265625004,148080.5682890625,155484.59670351571,163258.82653869141,171421.76786562603,179992.85625890727,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,501789.76237196941,null,null,33052.083333333328,37667.75,44138.97,44928.893699999993,46003.366799999989,46923.434136000018,47861.902818720024,48819.140875094396,49795.523692596267,50791.434166448198,51807.262849777209,0,0,0,0,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,13941265.039522216,null,null,838869.63333333319,947258.61,1044834.3517499999,1160344.2115125002,1222052.0637149999,1283154.6669007502,1347312.4002457876,1414678.0202580774,1485411.9212709812,1559682.5173345301,1637666.6432012571,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489405,null,null,150000,157500,165375,173643.75000000003,182325.9375,191442.23437500003,201014.34609374995,211065.06339843749,221618.31656835938,232699.23239677737,244334.1940166163,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489405,null,null,150000,157500,165375,173643.75000000003,182325.9375,191442.23437500003,201014.34609374995,211065.06339843749,221618.31656835938,232699.23239677737,244334.1940166163,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2367797.8603877118,null,null,166666.66666666669,175000.00000000009,183750.00000000003,192937.50000000003,202584.375,212713.59375000003,223349.27343750003,234516.73710937507,246242.57396484385,258554.70266308603,271482.43779624027,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1752311.4562891205,null,null,3036.3,44633.610000000015,97078.101750000002,165200.14901250004,177150.79809000005,186008.33799450006,195308.75489422501,205074.19263893634,215327.90227088318,226094.29738442725,237399.01225364857,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1420678.7162326269,null,null,99999.999999999985,105000,110250,115762.50000000001,121550.625,127628.15625000001,134009.56406249999,140710.042265625,147745.54437890626,155132.82159785161,162889.46267774416,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,314447.31338872068,null,null,0,24999.999999999996,26250,27562.5,28940.625000000004,30387.65625,31907.039062500004,33502.391015624999,35177.51056640625,36936.386094726564,38783.205399462902,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,3823993.5445261546,null,null,269166.66666666669,282625.00000000006,296756.25000000006,311594.06250000006,327173.76562500006,343532.45390625019,360709.0766015625,378744.5304316408,397681.75695322285,417565.84480088373,438444.13704092818,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,689163313.03996181,null,null,-7821922.4666666659,10404063.565000003,33365323.179616667,66224480.99068667,71603701.852197409,75381710.594926178,79338205.001287073,83478647.508146584,87808039.763305426,92330751.548501894,97050311.502960593,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,327624731.18279576,null,null,3056586.0215053768,13602204.301075272,24888494.623655919,36182043.010752678,36184462.365591392,36130295.698924728,36116129.032258056,36116129.032258056,36116129.032258056,36116129.032258056,33116129.032258157,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,341666.66666666663,null,null,54166.666666666672,68333.333333333328,68333.333333333328,68333.333333333328,68333.333333333328,14166.666666666666,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,125000,null,null,20833.333333333332,24999.999999999996,24999.999999999996,24999.999999999996,24999.999999999996,4166.666666666667,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Мебель",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,133333.33333333334,null,null,22222.222222222223,26666.666666666668,26666.666666666668,26666.666666666668,26666.666666666668,4444.4444444444443,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,83333.333333333358,null,null,11111.111111111111,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,5555.5555555555557,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,326250000.00000012,null,null,3000000,13500000,24750000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,33000000.000000101,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,135937500.00000003,null,null,1250000,5625000.0000000009,10312500.000000002,15000000,15000000,15000000,15000000,15000000,15000000,15000000,13750000.000000041,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,125000,562500,1031250.0000000001,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000042,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Строительство",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,163125000.00000006,null,null,1500000,6750000,12375000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,16500000.00000005,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,125000,562500,1031250.0000000001,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000042,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1033064.5161290322,null,null,2419.3548387096771,33870.967741935485,70161.290322580651,113709.67741935485,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,116129.03225806453,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709661,null,null,1008.0645161290322,14112.903225806451,29233.870967741928,47379.032258064508,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,0,0,0,0,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172177.41935483867,null,null,403.22580645161293,5645.1612903225805,11693.548387096775,18951.612903225803,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,19354.838709677413,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709661,null,null,1008.0645161290322,14112.903225806451,29233.870967741928,47379.032258064508,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,48387.096774193538,0,0,0,0,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,12133151.041666664,null,null,0,0,0,2618437.4999999995,2303437.4999999995,1988437.4999999998,1673437.4999999998,1358437.4999999998,1043437.4999999999,728437.49999999988,419088.54166666616,0,0,0,0,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,349405430.81549937,null,null,-10878508.488172041,-3198140.7360752658,8476828.5559607521,27424000.479933996,33115801.986606002,37262977.396001428,41548638.469029009,46004080.975888528,50648473.23104737,55486185.016243838,63515093.92903576,0,0,0,0,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,168258915.70485979,null,null,16533333.333333332,24800000.000000004,26586114.431349933,26541408.508619577,22517750.321411576,18409156.112895351,13680676.80677384,9890476.190476194,6347619.0476190541,2804761.9047619104,147619.04761904836,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,181146515.11063951,null,null,-27411841.821505371,-27998140.736075275,-18109285.875389185,882591.97131441627,10598051.665194426,18853821.283106077,27867961.662255175,36113604.785412334,44300854.183428317,52681423.11148192,63367474.881416708,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,24454779.539936349,null,null,0,0,0,0,0,0,0,2807562.996132201,5980615.3147628224,7111992.1200500615,8554609.1089912634,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,156691735.57070318,null,null,-27411841.821505371,-27998140.736075275,-18109285.875389185,882591.97131441627,10598051.665194426,18853821.283106077,27867961.662255175,33306041.789280131,38320238.868665487,45569430.99143187,54812865.77242545,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]
[166,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.7734723,null,null,1821780,26780166.000000004,58246861.049999997,99120089.407500029,106290478.85400003,111605002.79670005,117185252.936535,123044515.58336179,129196741.36252983,135656578.43065634,142439407.35218915,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.7734723,null,null,1821780,26780166.000000004,58246861.049999997,99120089.407500029,106290478.85400003,111605002.79670005,117185252.936535,123044515.58336179,129196741.36252983,135656578.43065634,142439407.35218915,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[171]
[172,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5000477.639271751,null,null,5740.5,124055.7525,278676.49837499991,475464.72561224998,514067.14109755098,537200.1624469409,561374.16975705291,586636.00739612035,613034.62772894558,640621.18597674824,663606.86838114262,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,26690851.461772293,null,null,32375,713291.25,1580206.6875000002,2658448.3082499998,2832840.1111499998,2917825.3144844999,3005360.0739190355,3095520.876136607,3188386.5024207029,3284038.0974933249,3382559.2404181249,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2017780.2583875281,null,null,1197,51432.430000000015,117857.97660000002,199601.04661700007,215034.24960359998,221485.27709170798,228129.83540445924,234973.730466593,242022.94238059071,249283.63065200849,256762.1395715687,0,0,0,0,0]
[177]
[178,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,46035590.487413965,null,null,703614.16666666663,2066158.5499999996,3058302.5057500005,3965424.3456675,4262797.7489051996,4502514.2728723567,4774655.378133527,5085236.1476062816,5441460.3722096579,5851957.8525278941,6323469.1470748764,0,0,0,0,0]
[179,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,10273886.023679998,null,null,150000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,2012314.3372799996,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10273886.023679998,null,null,150000,390000,468000,561600,673920,808703.99999999988,970444.79999999993,1164533.7599999998,1397440.5119999996,1676928.6143999998,2012314.3372799996,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[184,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2776786.6666666665,null,null,201946.66666666666,307520,412239.99999999994,226920,232800,232800,232800,232800,232800,232800,231360,0,0,0,0,0]
[185,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1527120,null,null,2280,47520,102240,166920,172800,172800,172800,172800,172800,172800,171360,0,0,0,0,0]
[186,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,150000,200000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,649666.66666666674,null,null,49666.666666666672,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8117608.0553871756,null,null,306000,679020,699882.60000000009,721395.67799999984,743579.9783399998,766456.92919019982,790048.66614090593,814378.05665388319,839468.72540868726,865345.08057889482,892032.34107460547,0,0,0,0,0]
[190,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7247904.5912020709,null,null,275000,608250,626497.5,645292.42499999993,664651.19775000005,684590.73368249997,705128.45569297497,726282.30936376413,748070.77864467714,770512.90200401738,793628.28906413773,0,0,0,0,0]
[191,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,548287.30781060364,null,null,19000,46170,47555.099999999991,48981.752999999997,50451.205589999998,51964.74175769998,53523.684010430989,55129.394530743913,56783.27636666625,58486.774657666225,60241.377897396225,0,0,0,0,0]
[192,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,321416.15637450118,null,null,12000,24600,25830,27121.5,28477.575000000004,29901.453750000004,31396.526437500008,32966.352759375004,34614.670397343747,36345.403917210941,38162.67411307148,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2290680,null,null,3420,71280,153360,250380,259200,259200,259200,259200,259200,259200,257040,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2290680,null,null,3420,71280,153360,250380,259200,259200,259200,259200,259200,259200,257040,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[199,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22576629.741680112,null,null,42247.5,618338.55000000005,1324819.9057499999,2205128.6676675002,2353297.7705652001,2435353.3436821559,2522161.9119926211,2614324.3309523994,2712551.134800971,2817684.1575489994,2930722.4687202699,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20034651.002641723,null,null,26250,540356.25,1189312.03125,1998835.0593749995,2124630.0833625002,2188368.985863375,2254020.0554392771,2321640.6571024545,2391289.8768155277,2463028.5731199938,2536919.4303135937,0,0,0,0,0]
[201,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1514590.136670396,null,null,997.5,38982.300000000003,88707.874500000005,150133.60829249999,161275.68720270001,166113.95781878097,171097.37655334445,176230.29784994471,181517.20678544309,186962.7229890064,192571.60467867655,0,0,0,0,0]
[202,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1027388.6023680001,null,null,15000,39000,46800,56160,67392.000000000015,80870.400000000009,97044.48000000001,116453.37600000002,139744.05119999999,167692.86144000001,201231.433728,0,0,0,0,0]
[203,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[204,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[205]
[206,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,115253948.01399827,null,null,8786033.8099999987,9368541.4195000008,10665906.047700001,9755454.1503299996,9863060.7855254989,10209408.372187573,10568685.735816373,10941408.06841349,11328112.389299661,11729358.518644819,12037978.716580844,0,0,0,0,0]
[207,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78433905.850053072,null,null,5860250,6677662.5,7611797.8500000015,6601980.7000000002,6744857.4074999997,6947203.1297249999,7155619.2236167509,7370287.8003252512,7591396.4343350111,7819138.3273650585,8053712.477186013,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,28891702.020021234,null,null,1495000,1841750,2273313,2608753.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,3036558.5737340041,3127655.3309460236,3221484.9908744036,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6120863.6040042471,null,null,460000,493800,508614,523872.4200000001,539588.59259999986,555776.25037799997,572449.53788933996,589623.02402602043,607311.71474680072,625531.06618920469,644296.99817488086,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17335021.212012738,null,null,897000,1105050,1363987.7999999998,1565251.8599999999,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,1821935.1442404017,1876593.1985676142,1932890.9945246428,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,805000,864150,890074.5,37131.5,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10781511.307007434,null,null,875000,864150,890074.5,916776.7350000001,944280.03705000004,972608.43816149957,1001786.691306345,1031840.2920455353,1062795.5008069014,1094679.3658311083,1127519.7468060418,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,805000,864150,890074.5,37131.5,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10112095.707007432,null,null,523250,644612.5,795659.54999999981,913063.58500000008,944280.03705000004,972608.43816149957,1001786.691306345,1031840.2920455353,1062795.5008069014,1094679.3658311083,1127519.7468060418,0,0,0,0,0]
[215,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[216,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5960976.844604034,null,null,445379,507502.35000000009,578496.63659999974,501750.53319999989,512609.16296999977,527987.43785909971,543827.06099487306,560141.87282471918,576946.12900946056,594254.5128797444,612082.14826613676,0,0,0,0,0]
[217,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,14129547.271914486,null,null,1473761.25,1046666.2374999998,1221810.3390000002,1259309.8633150004,1139131.7385974994,1194432.2043225754,1252464.5709098079,1313364.7709538245,1377275.5204300121,1444346.6575985791,1406984.1192871882,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10402485.344718661,null,null,576221.25,693366.1875,848787.1875,878811.01875000005,922751.56968750001,968889.14817187493,1017333.6055804685,1068200.2858594924,1121610.3001524669,1177690.8151600901,1128823.9763567669,0,0,0,0,0]
[219,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,623728.94400000002,null,null,367750,92560,83553.600000000006,79865.344000000026,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,704504.25,null,null,405375,107625,97157.8125,94346.437500000029,0,0,0,0,0,0,0,0,0,0,0,0]
[221,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1796681.0183494636,null,null,84752.5,107913.75,139344.97500000001,152372.39062500006,161176.12874999995,169234.93518750006,177696.68194687495,186581.51604421879,195910.59184642966,205706.1214387512,215991.42751068881,0,0,0,0,0]
[222,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,602147.71484636329,null,null,39662.5,45201.299999999988,52966.764000000003,53914.67243999998,55204.040159999997,56308.120963200003,57434.283382463997,58582.969050113265,59754.628431115525,60949.72099973786,62168.715419732624,0,0,0,0,0]
[223,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[224,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16729518.04742666,null,null,1006643.5600000003,1136710.3319999999,1253801.2221000001,1392413.0538149998,1466462.4764580005,1539785.6002809003,1616774.8802949453,1697613.6243096925,1782494.3055251772,1871619.0208014366,1965199.9718415076,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187283,null,null,180000,189000,198450,208372.50000000003,218791.125,229730.68125000005,241217.21531249993,253278.07607812507,265941.97988203127,279239.07887613284,293201.03281993943,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187283,null,null,180000,189000,198450,208372.50000000003,218791.125,229730.68125000005,241217.21531249993,253278.07607812507,265941.97988203127,279239.07887613284,293201.03281993943,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2841357.4324652543,null,null,199999.99999999997,210000.00000000003,220500.00000000003,231525.00000000003,243101.25,255256.31250000003,268019.12812499999,281420.08453125,295491.08875781257,310265.64319570322,325778.92535548832,0,0,0,0,0]
[228,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2102773.7475469443,null,null,3643.56,53560.332000000017,116493.72209999998,198240.17881500005,212580.95770799994,223210.0055934001,234370.50587307001,246089.03116672349,258393.48272505976,271313.15686131275,284878.81470437831,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1704814.4594791527,null,null,120000,126000,132300,138915.00000000003,145860.75,153153.78750000001,160811.47687499999,168852.05071875008,177294.65325468747,186159.3859174219,195467.35521329299,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,377336.7760664649,null,null,0,30000,31500,33075,34728.750000000007,36465.1875,38288.446875000001,40202.869218749998,42213.012679687519,44323.663313671866,46539.846479355474,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,4588792.2534313854,null,null,323000,339150.00000000006,356107.50000000006,373912.87500000006,392608.51875000005,412238.94468750019,432850.89192187501,454493.43651796901,477218.10834386729,501079.0137610606,526132.96444911358,0,0,0,0,0]
[232,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234]
[235,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,856388225.91262841,null,null,-7707180.4766666656,14456686.598000001,42545911.334075004,82065696.831023261,88602678.817718163,93216569.397616923,98047047.743504569,103100740.75334269,108383724.52849033,113901319.14536154,119775031.24016261,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,433850000,null,null,108770000,144480000,180600000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,410000,null,null,410000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,432000000,null,null,108000000,144000000,180000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1440000,null,null,360000,480000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,150000,200000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,240000,null,null,60000,80000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,150000,200000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[245,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[246]
[247,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11714062.499999998,null,null,0,0,0,0,2618437.4999999995,2303437.4999999995,1988437.4999999998,1673437.4999999998,1358437.4999999998,1043437.4999999999,728437.49999999988,0,0,0,0,0]
[248,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,72308333.333333328,null,null,8708333.3333333321,22630000,19509999.999999996,21460000,0,0,0,0,0,0,0,0,0,0,0,0]
[253]
[254,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164582768.9364033,null,null,-329773.5311111121,3514928.8409444457,8705442.1941833347,15408257.715020841,16918922.185844749,17751423.950446345,18621926.028137259,19531599.503826018,20481528.076411344,21472674.494991805,22505839.47770828,0,0,0,0,0]
[255]
[256,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,23673732.32047724,null,null,0,0,0,0,0,0,0,2382827.5638078689,5888771.8878328139,7018025.7259249967,8384107.1429115608,0,0,0,0,0]
[257]
[258,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,294875995.4890812,null,null,-107439073.61222221,-110908242.24294445,-127249530.86010833,88117439.11600244,69065319.131873399,73161707.947170585,77436684.215367287,79512876.185708791,80654987.064246163,84367181.42444475,88156647.119542778,0,0,0,0,0]
[259]
[260,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261]
[262,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,310000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263]
[264,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000.00000018,null,null,0,0,0,29523809.523809522,44285714.285714284,44285714.285714276,44285714.285714269,44285714.285714306,44285714.285714328,44285714.285714373,14761904.761904815,0,0,0,0,0]
[265]
[266,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,14466666.666666666,24800000.000000004,24800000.000000004,24111111.111111116,20814285.714285713,17271428.571428567,13728571.428571425,10185714.285714289,6642857.1428571492,3100000.0000000056,246031.74603174729,0,0,0,0,0]
[267]
[268,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,54588915.746358454,146103.41633272497,2103339.068092376,1172588.1407131106,226570.86597590335,0,0,0,0,0,0,0,0,0]
[269]
[270,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,3139287.9330667304,32803434.626240727,3268019.9744417481,11344187.594035972,7682587.109687387,0,0,0,0,0,0,0,0,0]
[271]
[272,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,1786114.4313499359,1825187.2711737882,2800638.2255240297,1432965.6367048798,247343.47344050836,0,0,0,0,0,0,0,0,0]
[273]
[274,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-118258915.70486012,null,null,345533333.33333319,-24800000.000000004,24863513.381941792,-88117439.11600244,-69065319.131873399,-73161707.94717057,-65717645.431437679,-54471428.571428597,-50928571.428571478,-47385714.285714388,-15007936.507936563,0,0,0,0,0]
[275]
[276]
[277,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422102,null,null,238094259.72111103,-135708242.24294448,-102386017.47816655,0,0,0,11719038.783929609,25041447.61428019,29726415.635674667,36981467.138730355,73148710.61160621,0,0,0,0,0]
[278]
[279,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422102,null,null,238094259.72111103,102386017.47816655,0,0,0,0,11719038.783929609,36760486.398209795,66486902.033884466,103468369.17261481,176617079.78422102,0,0,0,0,0]
[280]
[281,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[282]
[283,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563614,null,null,335102657.69960564,307634703.19558591,341444460.56966341,283796520.36908776,247612347.40974635,211482355.58738413,187085584.40944633,176011238.01537859,169621876.3939009,170487583.86423415,210520553.27563614,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,87585080.645161286,194382876.34408602,319994381.72043008,283812338.7096774,247627876.34408602,211497580.6451613,175381451.61290324,139265322.58064517,103149193.5483871,67033064.516129032,33916935.483870812,0,0,0,0,0]
[285,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-13461.992455739528,null,null,3317.3333333332557,-4190.6266666664742,-9921.150766665116,-15818.34058966767,-15528.934339663014,-15225.057777162641,-14905.987386532128,-14570.963476356119,-14219.188370656222,-13849.824509721249,-13461.992455739528,0,0,0,0,0]
[288,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,176617079.78422105,null,null,238094259.72111103,102386017.47816655,0,0,0,0,11719038.783929609,36760486.398209795,66486902.033884473,103468369.17261486,176617079.78422105,0,0,0,0,0]
[290,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,9420000,10869999.999999996,21460000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291]
[292]
[293]
[294,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[295]
[296,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563637,null,null,335102657.69960576,307634703.19558609,341444460.56966358,283796520.36908787,247612347.40974644,211482355.58738419,187085584.40944636,176011238.01537865,169621876.39390105,170487583.86423442,210520553.27563637,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,156691735.57070321,null,null,-27411841.821505371,-55409982.557580628,-73519268.432969809,-72636676.461655393,-62038624.796460979,-43184803.513354905,-15316841.85109973,17989199.938180398,56309438.806845888,101878869.79827778,156691735.57070321,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,3259.5,10873.747499999998,17215.77412499988,24464.319387749885,25565.213760198792,26715.648379407823,27917.852556481026,29174.155921522528,30486.99293799093,31858.907620200887,39134.829427667893,0,0,0,0,0]
[300,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25533.333333342336,null,null,3633.3333333333721,10833.333333333299,16233.333333331975,21933.333333333547,21933.333333334303,21933.33333333116,21933.333333331277,21933.333333329181,21933.333333338611,21933.33333333768,25533.333333342336,0,0,0,0,0]
[301,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-56621.25,-70532.437500000815,-72930.37500000163,-76576.893750003539,-80405.738437496126,-84426.025359340943,-88647.326627379283,-93079.692958862986,-97733.677606696263,-102620.36148702353,-8.6612999439239502E-8,0,0,0,0,0]
[302,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,616521.639024131,null,null,306500,398867.5,490599.94374999916,501288.51124999952,516327.16658749618,531816.98158512358,547771.49103267863,564204.63576366007,581130.77483656816,598564.69808166847,616521.639024131,0,0,0,0,0]
[303,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,68176.87792412797,null,null,27455,39394.410000000069,50342.357250000146,55434.040709999972,57097.061931299977,58809.973789238837,60574.273002915783,62391.501193004078,64263.246228793869,66191.143615658628,68176.87792412797,0,0,0,0,0]
[304,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,2618437.4999999995,2303437.4999999995,1988437.5,1673437.4999999991,1358437.5,1043437.5,728437.5,419088.54166666605,0,0,0,0,0]
[306,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1879315.264098227,null,null,163606.27111111121,588582.53316666652,945973.48921666667,1347952.1472366676,1414322.6069189161,1483728.4611729458,1556264.5340734571,1632018.9893989563,1711070.7168009132,1793486.1310958564,1879315.264098227,0,0,0,0,0]
[307,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,781047.21945910901,null,null,0,0,0,0,0,0,0,424735.43232433219,516578.85925434157,610545.25337940641,781047.21945910901,0,0,0,0,0]
[308,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0]
[309,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,310000000,310000000,310000000,280476190.47619045,236190476.19047618,191904761.90476185,147619047.61904761,103333333.33333343,59047619.047619104,14761904.761904836,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2066666.666666666,2066666.6666666642,2066666.6666666642,1869841.2698412687,1574603.1746031791,1279365.0793650746,984126.98412698507,688888.88888889551,393650.79365080595,98412.698412686586,0,0,0,0,0,0]
[311,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,51449627.813291721,18792296.603383716,17627615.69703434,7456016.2437114837,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,801935.52316007111,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314]
[315]
[316,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[317]
[318,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,-2.384185791015625E-7,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":28,"n_rows":318,"n_cols":159,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Repd",null,null,"Детализированное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.14456165,null,null,0,0,0,0,0,0,0,0,0,0,506050,1012100,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,2125410.0000000005,2656762.5000000005,3188115.0000000005,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,4463361,5021281.125,5858161.3125000009,6443977.4437500015,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,0]
[17,null,null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.14456165,null,null,0,0,0,0,0,0,0,0,0,0,506050,1012100,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,2125410.0000000005,2656762.5000000005,3188115.0000000005,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,4463361,5021281.125,5858161.3125000009,6443977.4437500015,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,0]
[18,null,null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[23,null,null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[24,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[25,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[26,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,2090,2612.5,3134.9999999999995,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136874999995,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[29,null,null,null,null,null,null,"Себестоимость","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2040902.4209748639,null,null,0,0,0,0,0,0,0,0,0,0,1330,2660,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,5479.5999999999995,6849.5,8219.4,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,11287.976000000001,12698.973,14533.2691,15986.596010000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[30,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,969440,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,2037380.4000000004,2546725.5000000005,3056070.6000000006,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,4281706.5240000002,4816919.8394999998,5623871.665275001,6186258.8318025013,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,969440,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,2037380.4000000004,2546725.5000000005,3056070.6000000006,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,4281706.5240000002,4816919.8394999998,5623871.665275001,6186258.8318025013,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,43425572.436202176,null,null,0,0,22916.666666666668,33333.333333333336,45833.333333333336,25000.000000000004,70466.666666666672,85800,86133.333333333328,86466.666666666672,103422.5,120378.33333333333,138271.85833333334,159105.19166666665,167438.52499999999,179938.52499999999,179938.52499999999,159105.19166666665,152385.85833333334,145402.52499999999,145419.19166666665,162482.03333333333,179544.875,196607.71666666667,216708.58841666667,216708.58841666667,237541.92174999998,245875.25508333335,258375.25508333335,258375.25508333335,260037.67508333334,245821.84174999996,237506.00841666665,225023.50841666665,242523.56866666669,260023.62891666667,282000.95724166668,299932.99429916672,317865.0313566667,317865.0313566667,317865.0313566667,317865.0313566667,319577.32395666669,327515.69895666663,327534.07395666663,327552.44895666663,327570.82395666663,327589.19895666663,333144.73229736666,333144.73229736666,333144.73229736666,333144.73229736666,333144.73229736666,333144.73229736666,334908.39367536665,344431.68742536666,344450.98117536667,344470.27492536668,344489.5686753667,344508.86242536665,350231.06176628766,350231.06176628766,350231.06176628766,350231.06176628766,350231.06176628766,350231.06176628766,352047.63298562763,363472.69142312766,363492.94986062765,363513.20829812763,363533.46673562762,363553.7251731276,369447.59049427626,369447.59049427626,369447.59049427626,369447.59049427626,369447.59049427626,369447.59049427626,371318.65885019652,385025.6902095715,385046.96156894648,385068.23292832146,385089.5042876965,385110.77564707148,391181.45692785457,391181.45692785457,391181.45692785457,391181.45692785457,391181.45692785457,391181.45692785457,393108.65733445238,409553.90426179609,409576.23918913986,409598.57411648362,409620.90904382733,409643.24397117109,415896.04569037771,415896.04569037771,415896.04569037771,415896.04569037771,415896.04569037771,415896.04569037771,417881.06210917339,437612.00818288437,437635.45985659532,437658.91153030621,437682.36320401717,437705.81487772812,444146.20064851089,444146.20064851089,444146.20064851089,444146.20064851089,444146.20064851089,444146.20064851089,446190.7675598705,469864.38509726699,469889.00935466349,469913.63361205999,469938.25786945643,469962.88212685293,476596.47947075916,476596.47947075916,476596.47947075916,476596.47947075916,476596.47947075916,476596.47947075916,478702.38338945957,507107.03079572588,507132.88626599219,507158.7417362585,507184.59720652481,507210.45267679112,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8561571.6863999926,null,null,0,0,0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8561571.6863999926,null,null,0,0,0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2320583.3333333358,null,null,0,0,22916.666666666668,33333.333333333336,45833.333333333336,25000.000000000004,16666.666666666668,4166.666666666667,4166.666666666667,4166.666666666667,5166.666666666667,6166.666666666667,7166.666666666667,28000.000000000004,36333.333333333336,48833.333333333336,48833.333333333336,28000.000000000004,19666.666666666668,7166.666666666667,7166.666666666667,8166.666666666667,9166.6666666666679,10166.666666666668,11166.666666666668,11166.666666666668,32000.000000000004,40333.333333333336,52833.333333333336,52833.333333333336,52833.333333333336,32000.000000000004,23666.666666666668,11166.666666666668,12166.666666666668,13166.666666666668,14166.666666666668,15166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1281000,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3000,3000,3000,3000,3000,3000,3000,3000,3000,4000,5000,6000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,8000,9000,10000,11000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,500000.00000000006,null,null,0,0,20833.333333333336,29166.666666666668,41666.666666666672,20833.333333333336,12500,0,0,0,0,0,0,20833.333333333336,29166.666666666668,41666.666666666672,41666.666666666672,20833.333333333336,12500,0,0,0,0,0,0,0,20833.333333333336,29166.666666666668,41666.666666666672,41666.666666666672,41666.666666666672,20833.333333333336,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,539583.33333333419,null,null,0,0,2083.3333333333335,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8094599.0145826619,null,null,0,0,0,0,0,0,53800,54133.333333333336,54466.666666666664,54800,55133.333333333336,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,55466.666666666664,57080.666666666664,57097.333333333336,57114,57130.666666666664,57147.333333333336,57164,57164,57164,57164,57164,57164,57164,58826.42,58843.92,58861.42,58878.92,58896.42,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,58913.919999999998,60626.212599999999,60644.587599999999,60662.962599999999,60681.337599999999,60699.712599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,60718.087599999999,62481.748977999996,62501.042727999993,62520.336477999997,62539.630227999995,62558.923977999999,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,62578.217727999996,64394.788947339985,64415.047384839985,64435.305822339986,64455.564259839986,64475.822697339987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,64496.081134839987,66367.149490760188,66388.420850135197,66409.692209510191,66430.963568885199,66452.234928260194,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,66473.506287635188,68400.706694233013,68423.041621576762,68445.376548920511,68467.71147626426,68490.046403608008,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,68512.381330951757,70497.397749747484,70520.849423458421,70544.301097169358,70567.752770880295,70591.204444591232,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,70614.656118302169,72659.223029661793,72683.847287058277,72708.471544454762,72733.095801851247,72757.720059247731,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,72782.344316644216,74888.248235344596,74914.103705610905,74939.959175877215,74965.814646143524,74991.670116409834,75017.525586676144,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,553394.19005211059,null,null,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,259702.32384486403,null,null,0,0,0,0,0,0,0,333.33333333333337,666.66666666666674,1000,1333.3333333333335,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1683.3333333333335,1700,1716.6666666666667,1733.3333333333335,1750,1750,1750,1750,1750,1750,1750,1750,1767.5,1785,1802.5,1820,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1855.8750000000002,1874.2500000000005,1892.6250000000005,1911.0000000000007,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1948.6687500000005,1967.9625000000003,1987.2562500000001,2006.5499999999997,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2046.1021874999999,2066.3606250000003,2086.6190625000004,2106.8775000000001,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2148.4072968750002,2169.6786562500001,2190.9500156250001,2212.2213750000001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2255.8276617187503,2278.1625890625005,2300.4975164062503,2322.8324437500005,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2368.6190448046882,2392.0707185156257,2415.5223922265632,2438.9740659375007,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2487.0499970449223,2511.6742544414064,2536.2985118378915,2560.9227692343757,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2611.4024968971689,2637.2579671634771,2663.1134374297858,2688.9689076960944,2714.8243779624031,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1921500,null,null,0,0,0,0,0,0,0,0,0,0,1500,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,6000,7500,9000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,12000,13500,15000,16500,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1921500,null,null,0,0,0,0,0,0,0,0,0,0,1500,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,6000,7500,9000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,12000,13500,15000,16500,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22527318.401886228,null,null,0,0,0,0,0,0,0,2500,2500,2500,16622.5,30745,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46138.525000000001,46638.525000000001,46638.525000000001,61184.7,75730.875,90277.05,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,107877.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,123460.482,138443.04225,157920.37057500001,173352.40763250002,188784.44469,188784.44469,188784.44469,188784.44469,188784.44469,189504.44469,189504.44469,189504.44469,189504.44469,189504.44469,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195059.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,201646.17737162099,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,208576.84269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,215891.68397355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,223637.47769275928,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,231869.45386354206,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,240652.95968744831,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1530676.8157311452,null,null,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,856157.1686400004,null,null,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,799635597.00678015,null,null,0,0,-22916.666666666668,-33333.333333333336,-45833.333333333336,-25000.000000000004,-70466.666666666672,-85800,-86133.333333333328,-86466.666666666672,381297.5,849061.66666666674,1389763.4416666669,1368930.1083333336,1360596.7750000004,1348096.7750000004,1348096.7750000004,1368930.1083333336,1375649.4416666669,1382632.7750000004,1382616.1083333336,1874898.3666666672,2367180.6250000005,2859462.8833333338,3529784.6200833335,3529784.6200833335,3508951.28675,3500617.9534166665,3488117.9534166665,3488117.9534166665,3486455.5334166666,3500671.36675,3508987.2000833335,3521469.7000833335,4039182.9553333335,4556896.2105833329,5341870.7080333345,5886325.8375033345,6430780.9669733346,6430780.9669733346,6430780.9669733346,6430780.9669733346,6429068.6743733343,6421130.2993733343,6421111.9243733343,6421093.5493733343,6421075.1743733343,6421056.7993733343,6758042.9927262831,6758042.9927262831,6758042.9927262831,6758042.9927262831,6758042.9927262831,6758042.9927262831,6756279.3313482832,6746756.037598284,6746736.7438482838,6746717.4500982836,6746698.1563482834,6746678.8625982832,7100781.3267127918,7100781.3267127918,7100781.3267127918,7100781.3267127918,7100781.3267127918,7100781.3267127918,7098964.7554934518,7087539.6970559517,7087519.4386184514,7087499.180180952,7087478.9217434516,7087458.6633059513,7459541.3360959813,7459541.3360959813,7459541.3360959813,7459541.3360959813,7459541.3360959813,7459541.3360959813,7457670.2677400606,7443963.2363806861,7443941.9650213104,7443920.6936619356,7443899.4223025609,7443878.1509431861,7834848.416149118,7834848.416149118,7834848.416149118,7834848.416149118,7834848.416149118,7834848.416149118,7832921.2157425201,7816475.9688151767,7816453.633887833,7816431.2989604892,7816408.9640331455,7816386.6291058017,8227197.4962876411,8227197.4962876411,8227197.4962876411,8227197.4962876411,8227197.4962876411,8227197.4962876411,8225212.479868846,8205481.5337951351,8205458.0821214234,8205434.6304477127,8205411.178774002,8205387.7271002913,8637040.1208721399,8637040.1208721399,8637040.1208721399,8637040.1208721399,8637040.1208721399,8637040.1208721399,8634995.5539607797,8611321.9364233837,8611297.3121659867,8611272.6879085898,8611248.0636511948,8611223.4393937979,9064768.6033693478,9064768.6033693478,9064768.6033693478,9064768.6033693478,9064768.6033693478,9064768.6033693478,9062662.6994506475,9034258.0520443805,9034232.1965741143,9034206.3411038481,9034180.4856335819,9034154.6301633157,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,110472283.96681823,null,null,1309913.7777777778,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,656010.44444444438,689822.54444444436,692501.31111111119,797943.09833333339,738722.82750000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,737307.20250000001,772658.40749999997,775463.3,776852.5675,921483.11889999988,846379.14577499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,844899.23952499987,881860.47477499978,884797.51814999979,823270.19813958346,797204.84066250012,798733.20901875012,761616.08096250007,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,760068.93940000003,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,786201.89049999998,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,813286.50181239983,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,841359.72927821206,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,870460.05827442382,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,900627.57054398558,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,931904.01418622257,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,964332.87685211503,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78769884.944889188,null,null,573500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,29026093.657955669,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6147741.9315911271,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17415656.194773383,null,null,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10828548.380284498,null,null,140000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10159132.78028449,null,null,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5986511.2558115693,null,null,43586,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11774622.726595415,null,null,623175,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,44591.666666666672,77391.666666666672,79058.333333333343,118294.33333333334,59074.0625,57658.4375,57658.4375,57658.4375,57658.4375,57658.4375,57658.4375,57658.4375,91946.9375,93689.125,94015.6875,148633.98125000001,73530.008125000037,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,72050.101875000008,107895.49687499998,109716.7,140738.07763958335,113501.08790000004,113857.82399375002,76740.695937500015,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,75193.554375000007,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,78840.478743749991,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,82667.494263937508,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,86683.560391794381,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,90898.083654337315,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,95320.939984866432,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,99962.498174878259,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,104833.64449820605,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8668737.7872655522,null,null,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,519774.12,null,null,275833.33333333337,0,0,0,0,0,0,0,0,0,15000,15625,28383.333333333336,650.00000000000057,0,0,0,0,0,0,0,15599.999999999998,16250.000000000004,16250,35828.000000000007,676.00000000000978,0,0,0,0,0,0,0,0,16223.999999999995,16900.000000000004,30699.413333333338,17576.000000000018,17576.000000000004,703.03999999999758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,587086.875,null,null,302083.33333333337,0,0,0,0,0,0,0,0,0,17500,18229.166666666668,32265.625,765.6250000000008,0,0,0,0,0,0,0,18374.999999999996,19140.625000000004,19140.625,40769.53125,803.90625000001137,0,0,0,0,0,0,0,0,19293.749999999989,20097.65625,35572.8515625,21102.539062500018,21102.539062500004,844.10156249999716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1497234.1819578866,null,null,6204.166666666667,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,6037.5,6297.916666666667,7350,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7623.4375,7896.875,8170.3125,9596.34375,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9883.453125,10170.5625,10044.808593750002,10346.273437500002,10647.738281250002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,501789.76237196935,null,null,2970.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2720.8333333333335,2770.8333333333335,2822.916666666667,3111,3113.125,3113.125,3113.125,3113.125,3113.125,3113.125,3113.125,3113.125,3164.125,3217.25,3270.375,3663.0750000000007,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3665.2425000000012,3717.2625000000003,3771.4500000000007,3645.6916499999988,3700.9628999999995,3756.2341499999998,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3758.4449999999993,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3833.6138999999998,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3910.2861780000007,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,3988.4919015600008,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4068.2617395911993,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4149.6269743830235,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4232.6195138706844,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,4317.2719041480996,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,13941265.039522206,null,null,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,70664.877777777787,71676.977777777778,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,79469.570000000007,80532.275000000009,81594.98000000001,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,87906.409500000009,89022.249750000003,94644.994500000015,95816.626762500018,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489414,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2131018.0743489414,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13125,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,13781.25,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,14470.312500000004,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15193.828125,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,15953.519531250002,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,16751.195507812499,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,17588.755283203129,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,18468.193047363282,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,19391.602699731448,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,20361.18283471802,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2367797.8603877123,null,null,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,13888.888888888891,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,14583.333333333338,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,15312.500000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16078.125000000004,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,16882.03125,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,17726.132812500004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,18612.439453125004,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,19543.061425781256,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,20520.214497070316,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,21546.225221923833,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,22623.536483020023,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1752311.4562891226,null,null,0,0,0,0,0,0,0,0,0,0,1012.1,2024.2,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,4250.8200000000015,5313.5250000000015,6376.2300000000014,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,8926.7219999999998,10042.562249999999,11716.322625000003,12887.954887500004,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1420678.7162326258,null,null,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,314447.31338872062,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2187.5,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2296.875,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2411.7187500000005,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2532.3046875,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2658.9199218750005,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2791.8659179687502,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,2931.4592138671878,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3078.032174560547,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,3231.9337832885749,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,3823993.5445261546,null,null,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,22430.555555555558,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,23552.083333333336,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,24729.687500000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,25966.171875000004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,27264.480468750004,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,28627.704492187509,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,30059.089716796876,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,31562.044202636731,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,33140.146412768561,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,34797.153733406987,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,36537.011420077339,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,689163313.0399617,null,null,-1309913.7777777778,-656010.44444444438,-678927.11111111101,-689343.77777777775,-701843.77777777775,-681010.44444444438,-726477.11111111101,-741810.44444444438,-742143.77777777775,-742477.11111111101,-308525.04444444436,156560.35555555555,591820.3433333335,630207.2808333335,623289.57250000024,610789.57250000024,610789.57250000024,631622.9058333335,638342.23916666687,645325.57250000024,645308.9058333335,1102239.9591666672,1591717.3250000004,2082610.3158333339,2608301.5011833333,2683405.4743083334,2664052.0472250003,2655718.7138916668,2643218.7138916668,2643218.7138916668,2641556.2938916669,2655772.1272250004,2664087.9605583334,2676570.4605583334,3157322.4805583335,3672098.6924333335,4518600.5098937508,5089120.9968408346,5632047.7579545844,5669164.8860108349,5670712.0275733341,5670712.0275733341,5668999.7349733347,5661061.3599733347,5661042.9849733347,5661024.6099733347,5661006.2349733347,5660987.8599733347,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5970077.4408482835,5960554.1470982833,5960534.8533482831,5960515.5595982838,5960496.2658482837,5960476.9720982835,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6285678.2536810525,6274253.1952435523,6274232.936806052,6274212.6783685517,6274192.4199310523,6274172.1614935519,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6616310.5384618491,6602603.5071024736,6602582.2357430989,6602560.9643837232,6602539.6930243485,6602518.4216649737,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6962461.1574680964,6946015.9105407521,6945993.5756134093,6945971.2406860646,6945948.9057587218,6945926.5708313771,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7324584.9093248602,7304853.9632511493,7304830.5115774386,7304807.0599037278,7304783.6082300162,7304760.1565563055,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7703091.5397745576,7679417.9222371606,7679393.2979797646,7679368.6737223677,7679344.0494649708,7679319.4252075749,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8098329.8225985318,8069925.1751922658,8069899.3197219996,8069873.4642517334,8069847.6087814672,8069821.7533112001,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,327624731.18279558,null,null,0,0,4305.5555555555557,4305.5555555555557,5694.4444444444443,5694.4444444444443,5694.4444444444443,255694.44444444444,505694.44444444444,755694.4444444445,756500.89605734777,757307.34767025092,758113.79928315419,758113.79928315419,758113.79928315419,758113.79928315419,758113.79928315419,758113.79928315419,1008113.7992831542,1258113.7992831541,1508113.7992831541,1758920.2508960576,1759726.7025089609,1760533.1541218641,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,1761339.6057347674,2011339.6057347672,2261339.6057347669,2511339.6057347669,2762146.0573476707,3012952.5089605735,3013758.9605734767,3014565.41218638,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3015371.8637992833,3011066.3082437278,3011066.3082437278,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,3009677.4193548388,2759677.4193548723,2509677.4193548723,2259677.4193548723,2259677.4193548388,2259677.4193548388,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,341666.66666666634,null,null,0,0,4305.5555555555557,4305.5555555555557,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,5694.4444444444443,1388.8888888888889,1388.8888888888889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,124999.9999999999,null,null,0,0,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Мебель",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,133333.3333333332,null,null,0,0,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,2222.2222222222222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,83333.333333333401,null,null,0,0,0,0,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,326250000.00000018,null,null,0,0,0,0,0,0,0,250000,500000,750000,750000,750000,750000,750000,750000,750000,750000,750000,1000000,1250000,1500000,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,2000000,2250000,2500000,2750000.0000000005,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,2750000.0000000335,2500000.0000000335,2250000.0000000335,2250000,2250000,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,135937500.00000006,null,null,0,0,0,0,0,0,0,104166.66666666667,208333.33333333334,312500,312500,312500,312500,312500,312500,312500,312500,312500,416666.66666666669,520833.33333333337,625000,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,729166.66666666674,833333.33333333337,937500,1041666.6666666667,1145833.3333333335,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1145833.3333333475,1041666.6666666807,937500.00000001397,937500,937500,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,0,0,0,0,0,0,0,10416.666666666668,20833.333333333336,31250,31250,31250,31250,31250,31250,31250,31250,31250,41666.666666666672,52083.333333333336,62500,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,83333.333333333343,93750,104166.66666666667,114583.33333333334,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,114583.33333333473,104166.66666666805,93750.000000001382,93750,93750,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Строительство",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,163125000.00000009,null,null,0,0,0,0,0,0,0,125000,250000,375000,375000,375000,375000,375000,375000,375000,375000,375000,500000,625000,750000,875000,875000,875000,875000,875000,875000,875000,875000,875000,875000,1000000,1125000,1250000,1375000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1375000.0000000168,1250000.0000000168,1125000.0000000168,1125000,1125000,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,13593750.000000004,null,null,0,0,0,0,0,0,0,10416.666666666668,20833.333333333336,31250,31250,31250,31250,31250,31250,31250,31250,31250,41666.666666666672,52083.333333333336,62500,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,83333.333333333343,93750,104166.66666666667,114583.33333333334,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,114583.33333333473,104166.66666666805,93750.000000001382,93750,93750,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1033064.5161290304,null,null,0,0,0,0,0,0,0,0,0,0,806.45161290322574,1612.9032258064515,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,2419.3548387096771,3225.8064516129029,4032.2580645161288,4838.7096774193542,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,5645.1612903225805,6451.612903225805,7258.0645161290304,8064.5161290322576,8870.9677419354812,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,9677.4193548387084,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709609,null,null,0,0,0,0,0,0,0,0,0,0,336.02150537634407,672.04301075268813,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1344.0860215053763,1680.1075268817203,2016.1290322580644,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2688.1720430107521,3024.1935483870961,3360.2150537634402,3696.2365591397838,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172177.41935483893,null,null,0,0,0,0,0,0,0,0,0,0,134.40860215053763,268.81720430107526,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,403.22580645161293,537.63440860215053,672.04301075268813,806.45161290322574,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,940.86021505376345,1075.2688172043011,1209.6774193548388,1344.0860215053763,1478.494623655914,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,1612.9032258064515,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,430443.54838709609,null,null,0,0,0,0,0,0,0,0,0,0,336.02150537634407,672.04301075268813,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1344.0860215053763,1680.1075268817203,2016.1290322580644,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2688.1720430107521,3024.1935483870961,3360.2150537634402,3696.2365591397838,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,12133151.041666664,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230234.37499999997,228046.87499999997,225859.37499999997,223671.87499999997,221484.37499999997,219296.87499999997,217109.37499999997,214921.87499999997,212734.37499999997,210546.87499999997,208359.37499999997,206171.87499999997,203984.37499999997,201796.87499999997,199609.37499999997,197421.87499999997,195234.37499999997,193046.87499999997,190859.37499999997,188671.87499999997,186484.37499999997,184296.87499999997,182109.37499999997,179921.87499999997,177734.37499999997,175546.87499999997,173359.37499999997,171171.87499999997,168984.37499999997,166796.87499999997,164609.37499999997,162421.87499999997,160234.37499999997,158046.87499999997,155859.37499999997,153671.87499999997,151484.37499999997,149296.87499999997,147109.37499999997,144921.87499999997,142734.37499999997,140546.87499999997,138359.37499999997,136171.87499999997,133984.37499999997,131796.87499999997,129609.37499999999,127421.87499999999,125234.37499999999,123046.87499999999,120859.37499999999,118671.87499999999,116484.37499999999,114296.87499999999,112109.37499999999,109921.87499999999,107734.37499999999,105546.87499999999,103359.37499999999,101171.87499999999,98984.374999999985,96796.874999999985,94609.374999999985,92421.874999999985,90234.374999999985,88046.874999999985,85859.374999999985,83671.874999999985,81484.374999999985,79296.874999999985,77109.374999999985,74921.874999999985,72734.374999999985,70546.874999999985,68359.374999999985,66171.874999999985,63984.374999999993,61796.874999999993,59609.374999999993,57421.874999999993,55234.374999999993,53046.874999999993,50859.374999999993,48671.874999999993,46484.374999999993,44296.874999999993,42109.374999999993,39921.874999999993,37734.374999999993,35546.874999999993,33359.374999999993,31354.166666666624,29531.249999999913,27890.624999999876,26249.999999999876,24609.374999999876,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,349405430.81549948,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-707538.22222222225,-686704.88888888888,-732171.5555555555,-997504.88888888876,-1247838.2222222222,-1498171.5555555555,-1065025.9405017921,-600746.99211469525,-166293.45594982081,-127906.51844982081,-134824.22678315383,-147324.22678315383,-147324.22678315383,-126490.89344982081,-369771.56011648732,-612788.22678315383,-862804.89344982035,-656680.29172939016,-168009.3775089602,322077.16171146976,846961.89544856595,922065.86857356597,902712.44149023294,894379.10815689946,881879.10815689946,881879.10815689946,880216.68815689953,644432.52149023302,402748.35482356651,165230.85482356651,395176.42321066279,659146.18347276002,1274607.174320274,1846508.7096544541,2390816.5191553012,2430121.1472115517,2433855.7887740508,2436043.2887740508,2436518.4961740514,2430767.6211740514,2432936.7461740514,2435105.8711740514,2437274.9961740514,2439444.1211740514,2752484.8634270001,2754672.3634270001,2756859.8634270001,2759047.3634270001,2761234.8634270001,2763422.3634270001,2763846.2020490002,2756510.408299,2758678.6145489998,2760846.8207990006,2763015.0270490004,2765183.2332990002,3094388.5861011092,3096576.0861011092,3103069.1416566642,3105256.6416566642,3108833.0305455532,3111020.5305455532,3111391.4593262132,3102153.9008887131,3104321.1424512137,3106488.3840137133,3108655.625576213,3110822.8671387136,3457019.8124629296,3459207.3124629296,3461394.8124629296,3463582.3124629296,3465769.8124629296,3467957.3124629296,3468273.7441070098,3456754.2127476353,3458920.4413882606,3461086.6700288849,3463252.8986695101,3465419.1273101345,3829476.563519856,3831664.063519856,3833851.563519856,3836039.063519856,3838226.563519856,3840414.063519856,3840674.363113258,3826416.6161859138,3828581.78125857,3830746.9463312263,3832912.1114038825,3835077.2764765387,4217908.131388817,4220095.631388817,4222283.131388817,4224470.631388817,4226658.131388817,4228845.631388817,4229048.1149700209,4211504.66889631,4213668.7172225993,4215832.7655488886,4217996.8138751779,4220160.8622014672,4622724.3123310786,4624911.8123310786,4627099.3123310786,4629286.8123310786,4631474.3123310786,4633661.8123310786,4633804.7454197183,4612318.6278823223,4614481.5036249254,4616644.3793675285,4618807.2551101325,4620970.1308527365,5044273.9321623938,5046461.4321623938,5048648.9321623938,5050836.4321623938,5053023.9321623938,5055211.4321623938,5055293.0282436935,5278893.5891707269,5530690.6503671277,5782305.4198968615,5783920.1894266279,5785534.9589563617,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,168258915.70485985,null,null,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2217981.9209540291,2375899.3685049317,2482417.8794516679,2521574.2978863204,2521574.2978863204,2495413.5651107645,2439152.2480949932,2365537.0293727033,2307678.7641128562,2227743.2945819716,2183177.0935519263,2148415.1363355941,2123866.6708854199,2099263.4962822446,2074660.3216790706,2050057.1470758959,2026443.7415361339,2019368.3925003959,1994765.2178972214,1970162.0432940468,1945558.8686908723,1920955.6940876977,1893915.272157894,1866136.4387318944,1838133.9092585947,1810000.7722261671,1781617.3523851361,1752997.4040454305,1724138.9561362264,1706668.3653145619,1682065.1907113872,1651188.4650479413,1618748.8636263451,1586038.9321929023,1553056.4179975137,1519799.0495171645,1486272.583651416,1452588.713413239,1418605.1362564103,1384338.3626232753,1349786.0325431973,1318783.4640092989,1294180.2894061243,1256535.4329054977,1218043.3562736376,1179230.5123365119,1140094.2280332432,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,181146515.1106396,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-2774204.888888889,-2753371.5555555555,-2798838.222222222,-3064171.5555555555,-3314504.888888889,-3564838.222222222,-3131692.6071684589,-2667413.6587813618,-2232960.1226164876,-2194573.1851164876,-2201490.8934498206,-2213990.8934498206,-2213990.8934498206,-2193157.5601164876,-2436438.2267831545,-2679454.8934498206,-2929471.5601164876,-2723346.9583960571,-2234676.0441756272,-1744589.5049551972,-1219704.7712181006,-1144600.798093101,-1163954.225176434,-1172287.5585097671,-1184787.5585097671,-1184787.5585097671,-1186449.978509767,-1573549.3994637961,-1973151.0136813652,-2317187.0246281009,-2126397.8746756576,-1862428.1144135604,-1220806.3907904904,-592643.53844053857,25279.48978259787,122442.38309869543,206112.49419207871,252866.19522212446,288103.35983845778,306900.95028863102,333673.24989180639,360445.54949498083,387217.84909815527,413000.3796379175,733116.47092660423,759907.14552977867,786697.82013295311,813488.49473612756,840279.16933930293,869507.09126910567,897709.76331710629,918376.49904040527,948677.8423228329,979229.46841386426,1010017.6230035704,1041044.2771627735,1387720.2207865473,1414510.8953897217,1451880.6766087227,1486507.7780303191,1522794.0983526511,1557964.1125480393,1591592.4098090492,1615881.3172372971,1651732.4290379751,1687883.2477573026,1724317.2629529377,1761036.8345955163,2138236.3484536307,2165027.0230568051,2204859.3795574317,2245538.9561892916,2286539.3001264175,2327863.0844296869,2361130.8869641535,2374214.5302079525,2400983.9334517531,2427753.3366955519,2454522.7399393516,2481292.1431831503,2869952.7539960463,2896743.4285992207,2923534.1032023951,2950324.7778055705,2977115.452408744,3003906.1270119194,3028769.6012084959,3039115.0288843261,3065883.3685601568,3092651.7082359875,3119420.0479118181,3146188.3875876488,3553622.4171031024,3580413.0917062769,3607203.7663094513,3633994.4409126258,3660785.1155158002,3687575.7901189756,3712381.448303354,3719441.1768328175,3746208.3997622812,3772975.6226917449,3799742.8456212096,3826510.0685506733,4253676.6932834592,4280467.3678866336,4307258.0424898081,4334048.7170929834,4360839.3916961579,4387630.0662993323,4412376.1739911465,4415493.2310569249,4442259.2814027024,4469025.33174848,4495791.3820942594,4522557.4324400378,4970464.4083528696,4997255.082956044,5024045.7575592194,5050836.4321623938,5053023.9321623938,5055211.4321623938,5055293.0282436935,5278893.5891707269,5530690.6503671277,5782305.4198968615,5783920.1894266279,5785534.9589563617,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,24454779.539936349,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311139.19690976263,408883.896163147,410280.52889938396,413894.25475562131,417507.98061185819,421121.70646809577,424735.43232433219,479739.02630891884,483355.76738034748,486972.50845177565,490589.24952320382,494205.99059463292,497822.73166606203,501171.49552095309,502124.55887243059,505738.1339679081,509351.70906338561,512965.28415886313,516578.85925434157,574246.35359326564,577863.0946646966,581479.83573612384,585096.57680755295,588713.31787898019,592330.05895040929,595670.78348880447,596091.58619268611,599705.00298936479,603318.41978604719,606931.836582724,610545.25337940641,671012.69512763806,674629.4361990653,678246.1772704944,681862.91834192351,682158.23084192351,682453.54334192723,682464.55881289765,712650.63453804702,746643.23779956251,780611.23168607801,780829.22557259724,781047.21945910901,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,156691735.57070321,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-2774204.888888889,-2753371.5555555555,-2798838.222222222,-3064171.5555555555,-3314504.888888889,-3564838.222222222,-3131692.6071684589,-2667413.6587813618,-2232960.1226164876,-2194573.1851164876,-2201490.8934498206,-2213990.8934498206,-2213990.8934498206,-2193157.5601164876,-2436438.2267831545,-2679454.8934498206,-2929471.5601164876,-2723346.9583960571,-2234676.0441756272,-1744589.5049551972,-1219704.7712181006,-1144600.798093101,-1163954.225176434,-1172287.5585097671,-1184787.5585097671,-1184787.5585097671,-1186449.978509767,-1573549.3994637961,-1973151.0136813652,-2317187.0246281009,-2126397.8746756576,-1862428.1144135604,-1220806.3907904904,-592643.53844053857,25279.48978259787,122442.38309869543,206112.49419207871,252866.19522212446,288103.35983845778,306900.95028863102,333673.24989180639,360445.54949498083,387217.84909815527,413000.3796379175,733116.47092660423,759907.14552977867,786697.82013295311,813488.49473612756,840279.16933930293,869507.09126910567,897709.76331710629,918376.49904040527,948677.8423228329,979229.46841386426,1010017.6230035704,1041044.2771627735,1387720.2207865473,1414510.8953897217,1451880.6766087227,1486507.7780303191,1522794.0983526511,1557964.1125480393,1591592.4098090492,1615881.3172372971,1651732.4290379751,1687883.2477573026,1724317.2629529377,1761036.8345955163,2138236.3484536307,2165027.0230568051,2204859.3795574317,2245538.9561892916,2286539.3001264175,2327863.0844296869,2361130.8869641535,2374214.5302079525,2400983.9334517531,2427753.3366955519,2454522.7399393516,2481292.1431831503,2869952.7539960463,2896743.4285992207,2923534.1032023951,2950324.7778055705,2977115.452408744,2692766.9301021565,2619885.705045349,2628834.4999849424,2651989.1138045359,2675143.7276241295,2698298.3414437221,2721452.9552633166,3073883.3907941841,3097057.3243259294,3120231.2578576757,3143405.1913894219,3166579.1249211673,3189753.0584529135,3211209.9527824009,3217316.6179603869,3240470.2657943731,3263623.9136283593,3286777.5614623465,3309931.2092963317,3679430.3396901935,3702604.273221937,3725778.2067536842,3748952.1402854305,3772126.0738171777,3795300.007348923,3816705.390502342,3819401.6448642388,3842554.2784133377,3865706.9119624328,3888859.5455115354,3912012.1790606314,4299451.7132252315,4322625.6467569787,4345799.580288725,4368973.5138204703,4370865.7013204703,4372757.8888204666,4372828.4694307959,4566242.9546326799,4784047.4125675652,5001694.1882107835,5003090.9638540307,5004487.7394972527,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]
[166,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[171]
[172,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5000477.6392717492,null,null,0,0,0,0,0,0,0,0,0,300,1200,4240.5,7021.5,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9718.4999999999982,10658.999999999998,13794,17027.752499999999,20046.757499999992,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,23260.132499999992,24242.954999999994,27666.453374999997,31252.117462499991,35604.383099999992,38685.531637499997,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41266.849412249983,41636.587236749983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,43123.857635801229,43510.233662403734,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,45064.431229412279,45468.194177211895,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,47092.33063473583,47514.262915186424,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,49211.485513298947,49652.404746369808,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51426.002361397375,51886.762959956432,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53740.172467660261,54221.667293154474,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,50316.2092641458,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,26690851.461772323,null,null,0,0,0,0,0,0,0,0,0,0,7875,24500,42761.25,53173.750000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,62186.25,79310,97335,117225.58749999999,129031.96250000001,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,138314.83750000002,155952.29999999999,177275.06387499999,198876.31400000001,217999.03650000005,228516.53387500002,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,232914.76005000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,239902.20285150001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,247099.26893704501,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,254512.24700515636,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,262147.61441531102,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,270012.04284777038,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,278112.40413320344,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2017780.2583875319,null,null,0,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000005,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,5342.61,6712.51,8082.41,9735.8792999999987,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,11146.876299999998,12557.873299999999,14387.936409,15841.263319000002,17294.590229000001,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[177]
[178,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,46035590.48741398,null,null,0,0,51333.333333333328,55000,55000,8333.3333333333339,32000,93800,93800,94100,101562.5,118685,136098.125,193105.19166666665,196438.52499999999,196438.52499999999,196438.52499999999,149771.85833333334,147288.52499999999,154752.52499999999,155052.52499999999,162711.9,180258.07500000001,197804.25,216469.89374999999,227991.92174999998,274658.58841666667,277991.92174999998,277991.92174999998,277991.92174999998,278869.42174999998,241012.67508333334,237679.34174999999,237979.34174999999,245841.49799999999,263824.05825,283895.26537499996,304492.81151249999,322624.84857000003,332985.86468999996,332985.86468999996,332985.86468999996,333891.78969000001,344312.40729,344312.40729,344312.40729,344312.40729,344312.40729,346893.9748275,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,350803.24838070001,363152.16450870002,363152.16450870002,363152.16450870002,363152.16450870002,363152.16450870002,365811.179072325,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,369840.04608212097,384498.24569396093,384498.24569396093,384498.24569396093,384498.24569396093,384498.24569396093,387237.03069449472,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,391389.1947270846,408813.71952727984,408813.71952727984,408813.71952727984,408813.71952727984,408813.71952727984,411634.66807782953,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,415913.94959452213,436653.10517872323,436653.10517872323,436653.10517872323,436653.10517872323,436653.10517872323,439558.68218578945,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,443969.02233926405,468680.62663899112,468680.62663899112,468680.62663899112,468680.62663899112,468680.62663899112,471673.37095626933,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,476218.83551519352,505692.11680151243,505692.11680151243,505692.11680151243,505692.11680151243,505692.11680151243,508774.64344830904,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,513459.42685488844,548641.30120891694,548641.30120891694,548641.30120891694,548641.30120891694,545041.30120891694,0]
[179,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[184,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2776786.6666666665,null,null,0,0,51333.333333333328,55000,55000,8333.3333333333339,5000,5000,5000,5120,5480,6680,7760,55266.666666666664,58600,58600,58600,11933.333333333334,8600,8600,8720,9080,10280,11480,12560,13400,60066.666666666664,63400,63400,63400,63400,16733.333333333336,13400,13520,13880,15080,16280,17480,18560,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,17960,0]
[185,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1527120,null,null,0,0,0,0,0,0,0,0,0,120,480,1680,2760,3600,3600,3600,3600,3600,3600,3600,3720,4080,5280,6480,7560,8400,8400,8400,8400,8400,8400,8400,8400,8520,8880,10080,11280,12480,13560,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,12960,0]
[186,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,0,0,46666.666666666664,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,649666.66666666674,null,null,0,0,4666.666666666667,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,8117608.055387171,null,null,0,0,0,0,0,0,27000,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,56650,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,58391.5,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,60187.345000000001,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,62039.270349999999,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,63949.068710499989,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,65918.592034314992,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,67949.753620969437,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,70044.530246504772,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,72204.964371651484,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,74433.166431440186,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,0]
[190,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7247904.5912020756,null,null,0,0,0,0,0,0,25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50750,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,52272.5,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53840.675000000003,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,55455.895250000001,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57119.572107499989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,58833.159270724995,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,60598.154048846744,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,62416.098670312145,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,64288.581630421511,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,66217.239079334162,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[191,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,548287.30781060294,null,null,0,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[192,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,321416.15637450112,null,null,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2290680,null,null,0,0,0,0,0,0,0,0,0,180,720,2520,4140,5400,5400,5400,5400,5400,5400,5400,5580,6120,7920,9720,11340,12600,12600,12600,12600,12600,12600,12600,12600,12780,13320,15120,16920,18720,20340,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,19440,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2290680,null,null,0,0,0,0,0,0,0,0,0,180,720,2520,4140,5400,5400,5400,5400,5400,5400,5400,5580,6120,7920,9720,11340,12600,12600,12600,12600,12600,12600,12600,12600,12780,13320,15120,16920,18720,20340,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,19440,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[199,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,22576629.741680112,null,null,0,0,0,0,0,0,0,3000,3000,3000,9562.5,23685,38398.125,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,47238.525000000001,47238.525000000001,53997.9,68544.074999999997,83090.25,99055.893750000003,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,109197.92174999999,109197.92174999999,109197.92174999999,116160.07799999999,131142.63825000002,148213.845375,165811.39151250001,181243.42857000002,189504.44469,189504.44469,189504.44469,189504.44469,190368.44469,190368.44469,190368.44469,190368.44469,190368.44469,192950.0122275,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,196960.77803069999,196960.77803069999,196960.77803069999,196960.77803069999,196960.77803069999,199619.79259432497,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,203927.13737162098,203927.13737162098,203927.13737162098,203927.13737162098,203927.13737162098,206665.92237215475,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,211313.99469276963,211313.99469276963,211313.99469276963,211313.99469276963,211313.99469276963,214134.94324331937,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,219176.2663735527,219176.2663735527,219176.2663735527,219176.2663735527,219176.2663735527,222081.84338061896,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,227578.97657275927,227578.97657275927,227578.97657275927,227578.97657275927,227578.97657275927,230571.72089003751,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,236599.25251954206,236599.25251954206,236599.25251954206,236599.25251954206,236599.25251954206,239681.77916633865,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,246328.71807464832,246328.71807464832,246328.71807464832,246328.71807464832,246328.71807464832,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20034651.00264173,null,null,0,0,0,0,0,0,0,0,0,0,6562.5,19687.5,33403.125,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,47315.625,60834.375,74353.125,89291.34375,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,104432.34375,118356.65625,134369.61562500001,150591.43968750001,164933.4815625,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,174686.0700375,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,179926.65213862498,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,185324.45170278376,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,190884.18525386724,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,196610.71081148327,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,202509.03213582776,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,208584.30309990258,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[201,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1514590.136670396,null,null,0,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[202,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1027388.6023679998,null,null,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,0]
[203,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[204,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[205]
[206,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,115253948.01399833,null,null,1168236.3333333333,701519.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,663859.33333333337,704433.85333333327,900969.62333333329,791795.38799999992,750469.01300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,748770.26300000004,791191.70900000003,794557.58,999135.8885,909622.19479999994,861905.76124999998,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,860129.87374999991,904483.35604999983,1108855.7456,902068.15876750019,821704.00859500014,823538.05062250001,778997.4969550001,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,777140.92708000005,989159.9458300001,795286.62000400003,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,804104.92689399992,1026724.8965815,822978.83224599995,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,832061.6883426999,1065812.656514575,851694.87163835787,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,861050.21341795893,1106488.7299984277,881475.13363675983,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,891111.13566974876,1148821.5780792409,912361.71014466055,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,922286.7922386392,1192882.7567686061,944398.46464696457,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,954621.29920376255,1238747.0619602278,977631.1108099469,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,988160.63040344883,1178741.3017364095,0]
[207,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,78433905.850053146,null,null,286750,538500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,531137.5,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,598187.94999999995,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,591982.20000000007,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,554558.95250000001,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,571195.72107499989,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,588331.59270724992,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,605981.54048846755,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,624160.98670312145,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,642885.81630421511,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,662172.39079334156,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,28891702.020021256,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,142250,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,172731,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,204753.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,264868.95631733665,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6120863.6040042443,null,null,20000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40600,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41818,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43072.54,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,44364.716199999995,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45695.657685999991,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47066.527416579993,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,48478.523239077404,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49932.878936249719,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,51430.865304337203,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52973.791263467327,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,17335021.212012738,null,null,39000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,85350,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,103638.6,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,122852.22,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,158921.37379040197,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,10781511.307007451,null,null,70000,105000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,10112095.707007444,null,null,22750,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,49787.5,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,60455.85,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,71663.794999999998,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[215,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[216,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5960976.8446040303,null,null,21793,40926,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,40366.449999999997,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,45462.284199999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,44990.647200000007,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42146.480389999997,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,43410.874801699989,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44713.20104575099,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,46054.59707712353,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,47436.234989437231,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48859.32203912035,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,50325.101700293955,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,0]
[217,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,14129547.271914497,null,null,791110,53510,53510,53510,53510,53510,53510,53510,53510,53510,92870,108191.25,141953.20000000001,70888.875,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,110336.325,112426.95,126730.0125,178360.7775,88236.009750000027,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,129474.59624999997,134057.97750000001,168885.69316750005,136201.30548000007,136629.38879250002,92088.835125000027,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,93878.784,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,98437.419180000012,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,103221.2800386,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,108241.57373812201,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,113510.06671657196,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,119039.11262977526,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,124841.68169018623,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,23180.011910868448,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10402485.344718657,null,null,86600,43300,43300,43300,43300,43300,43300,43300,43300,43300,43300,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,56621.25,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,70532.4375,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,72930.375000000015,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,76576.893749999988,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,80405.738437500011,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,84426.025359374995,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,88647.326627343762,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,93079.692958710948,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,97733.677606646495,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,102620.36148697881,0,0]
[219,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,623728.94400000002,null,null,331000,0,0,0,0,0,0,0,0,0,18000,18750,34060,780.00000000000068,0,0,0,0,0,0,0,18719.999999999996,19500.000000000004,19500,42993.600000000006,811.20000000001164,0,0,0,0,0,0,0,0,19468.799999999992,20280.000000000004,36839.296000000002,21091.200000000019,21091.200000000004,843.64799999999707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1796681.0183494675,null,null,7445,6945,6945,6945,6945,6945,6945,6945,6945,6945,7245,7557.5,8820,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,8833.125,9148.125,9476.25,9804.375,11515.612499999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11529.393749999999,11860.143749999999,12204.674999999999,12053.770312500001,12415.528125000001,12777.285937500001,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,12791.756250000002,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,13431.3440625,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14102.911265625004,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,14808.05682890625,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,15548.459670351567,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,16325.882653869143,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17142.176786562599,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,17999.28562589073,0]
[222,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[223,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[224,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16729518.047426656,null,null,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,68583.333333333343,69797.853333333333,251012.37333333332,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,78338.237999999998,79613.484000000011,80888.73000000001,271163.97600000002,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,87611.183100000009,88950.191399999996,288739.1997,96209.618400000007,97615.577115000007,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,99021.535830000008,307394.03583000007,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,103972.61262150001,322763.73762150004,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,109171.24325257502,338901.92450257513,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,114629.80541520374,355847.02072770376,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,120361.29568596397,373639.37176408898,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,126379.36047026215,392321.34035229345,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,132698.32849377528,411937.40736990806,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,139333.24491846404,432534.27773840347,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2557221.6892187283,null,null,0,0,0,0,0,0,0,0,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,189000,0,0,0,0,0,0,0,0,0,0,0,198450,0,0,0,0,0,0,0,0,0,0,0,208372.50000000003,0,0,0,0,0,0,0,0,0,0,0,218791.125,0,0,0,0,0,0,0,0,0,0,0,229730.68125000005,0,0,0,0,0,0,0,0,0,0,0,241217.21531249993,0,0,0,0,0,0,0,0,0,0,0,253278.07607812507,0,0,0,0,0,0,0,0,0,0,0,265941.97988203127,0,0,0,0,0,0,0,0,0,0,0,279239.07887613284,0,0,0,0,0,0,0,0,0,0,0,293201.03281993943,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2841357.4324652534,null,null,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,0]
[228,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2102773.7475469438,null,null,0,0,0,0,0,0,0,0,0,0,1214.52,2429.04,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,5100.9840000000013,6376.2300000000014,7651.4760000000015,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,10712.0664,12051.074699999999,14059.587150000003,15465.545865000004,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1704814.4594791536,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,16288.946267774416,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,377336.77606646542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[232,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234]
[235,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,856388225.91262841,null,null,-1168236.3333333333,-701519.33333333337,-715192.66666666674,-718859.33333333337,-718859.33333333337,-672192.66666666674,-695859.33333333337,-757659.33333333337,-757659.33333333337,-758259.33333333337,-207811.35333333327,164927.87666666671,932665.73700000031,902743.33533333358,900070.51200000022,900070.51200000022,900070.51200000022,946737.17866666685,949220.51200000022,941756.51200000022,941143.01200000022,1519633.4410000006,2114852.7350000003,2507722.5990000004,3415082.2064499999,3434931.0001999997,3388970.8338333331,3385637.5005000001,3385637.5005000001,3385637.5005000001,3384760.0005000001,3422616.7471666667,3425950.0805000002,3425322.4729999998,4033273.5744500002,4458091.9164749999,5622745.0962200016,6357707.4788835021,7017063.5593510009,7036875.8237510007,7037630.9248100007,7037630.9248100007,7036724.9998100009,7026304.3822100013,7026304.3822100013,7026304.3822100013,7026304.3822100013,6814100.4945477508,7423368.0394617505,7406316.3966452004,7406316.3966452004,7406316.3966452004,7406316.3966452004,7406316.3966452004,7405381.0888951998,7393032.1727671996,7393032.1727671996,7393032.1727671996,7393032.1727671996,7170219.0150663983,7810251.3312851731,7792668.7279483397,7792668.7279483397,7792668.7279483397,7792668.7279483397,7792668.7279483397,7791703.0457158405,7777044.8461039998,7777044.8461039998,7777044.8461039998,7777044.8461039998,7543091.996458225,8215436.365038313,8197305.9988599783,8197305.9988599783,8197305.9988599783,8197305.9988599783,8197305.9988599783,8196308.915148003,8178884.3903478077,8178884.3903478077,8178884.3903478077,8178884.3903478077,7933234.9076271141,8639516.2456592787,8620820.7709408347,8620820.7709408347,8620820.7709408347,8620820.7709408347,8620820.7709408347,8619791.2221543752,8599052.0665701739,8599052.0665701739,8599052.0665701739,8599052.0665701739,8341121.1645441465,9083045.9151598439,9063767.4247551225,9063767.4247551225,9063767.4247551225,9063767.4247551225,9063767.4247551225,9062704.309313789,9037992.7050140612,9037992.7050140612,9037992.7050140612,9037992.7050140612,8767166.3601848148,9546526.5773114543,9526646.5839348547,9526646.5839348547,9526646.5839348547,9526646.5839348547,9526646.5839348547,9525548.7608294357,9496075.4795431178,9496075.4795431178,9496075.4795431178,9496075.4795431178,9211708.9693739042,10030386.606983902,10009886.023874581,10009886.023874581,10009886.023874581,10009886.023874581,10009886.023874581,10008752.311165111,9973570.4368110821,9973570.4368110821,9973570.4368110821,9973570.4368110821,9792180.4553963598,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,433850000,null,null,180000,181500,15038500,16568500,20208000,12406500,19576500,15910500,8700000,0,0,0,1500,15013500,16543500,20209500,27418500,21106500,19576500,15910500,8700000,0,0,0,0,1500,15013500,16543500,20209500,27420000,36118500,21106500,19576500,15910500,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,410000,null,null,180000,180000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,432000000,null,null,0,0,15000000,16500000,20100000,12300000,19500000,15900000,8700000,0,0,0,0,15000000,16500000,20100000,27300000,21000000,19500000,15900000,8700000,0,0,0,0,0,15000000,16500000,20100000,27300000,36000000,21000000,19500000,15900000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1440000,null,null,0,1500,13500,43500,108000,106500,76500,10500,0,0,0,0,1500,13500,43500,109500,118500,106500,76500,10500,0,0,0,0,0,1500,13500,43500,109500,120000,118500,106500,76500,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,0,0,3999.9999999999995,12999.999999999998,43000,46000,37000,7000,0,0,0,0,0,3999.9999999999995,12999.999999999998,43000,50000,46000,37000,7000,0,0,0,0,0,0,3999.9999999999995,12999.999999999998,43000,50000,50000,46000,37000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,240000,null,null,0,0,1999.9999999999998,6000,20000,18000,14000,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,18000,14000,0,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,20000,18000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,600000,null,null,0,1500,7500,24500,45000,42500,25500,3500,0,0,0,0,1500,7500,24500,46500,48500,42500,25500,3500,0,0,0,0,0,1500,7500,24500,46500,50000,48500,42500,25500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[245,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[246]
[247,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11714062.499999998,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2618437.4999999995,0,0,0,0,0,0,0,0,0,0,0,2303437.4999999995,0,0,0,0,0,0,0,0,0,0,0,1988437.4999999998,0,0,0,0,0,0,0,0,0,0,0,1673437.4999999998,0,0,0,0,0,0,0,0,0,0,0,1358437.4999999998,0,0,0,0,0,0,0,0,0,0,0,1043437.4999999999,0,0,0,0,0,0,0,0,0,0,0,728437.49999999988,0,0,0,0,0,0,0,0,0,0,0,0]
[248,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,72308333.333333328,null,null,0,0,0,0,0,0,0,30000,30000,2506666.666666666,2771666.666666666,3370000,2067500,3252500,2650000,1450000,0,0,0,0,2502500,2767500,3370000,4570000,3517499.9999999963,3252500,2650000,1450000,0,0,0,0,0,2502500,2767500,3370000,4570000,6020000,3517500,3252500,2650000,1450000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253]
[254,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164582768.93640316,null,null,0,-138565.5555555555,-22848.888888888992,-32015.555555555657,-32015.555555555657,-32015.555555555657,-23682.222222222324,-24015.555555555664,-29515.555555555664,-29515.555555555664,-29515.555555555664,63932.024444444411,163606.27111111121,269737.09366666665,273247.81450000004,273530.93950000004,273530.93950000004,273530.93950000004,281864.27283333335,281847.60616666672,280747.60616666672,280747.60616666672,378925.36516666668,483612.38666666689,588582.53316666675,718897.84406666679,733918.63869166665,725881.28660833335,725881.28660833335,725881.28660833335,725881.28660833335,725863.78660833335,732877.11994166661,732877.11994166661,732877.11994166661,836022.88539166679,945973.48921666655,1104728.9841137505,1226034.6987966672,1341821.6683129172,1349245.0939241671,1349554.5222366671,1349554.5222366671,1349536.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416223.4069189169,1414322.6069189168,1414322.6069189168,1414322.6069189168,1414322.6069189168,1414322.6069189168,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486009.4211729486,1483728.4611729484,1483728.4611729484,1483728.4611729484,1483728.4611729484,1483728.4611729484,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559001.6860734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635303.5717989544,1632018.9893989542,1632018.9893989542,1632018.9893989542,1632018.9893989542,1632018.9893989542,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715012.2156809203,1711070.7168009204,1711070.7168009204,1711070.7168009204,1711070.7168009204,1711070.7168009204,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798215.9297518644,1793486.1310958643,1793486.1310958643,1793486.1310958643,1793486.1310958643,1793486.1310958643,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1884991.0224854196,1879315.2640982198,1879315.2640982198,1879315.2640982198,1879315.2640982198,0]
[255]
[256,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,23673732.32047724,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311139.19690976263,408883.896163147,410280.52889938396,413894.25475562131,417507.98061185819,421121.70646809577,424735.43232433219,479739.02630891884,483355.76738034748,486972.50845177565,490589.24952320382,494205.99059463292,497822.73166606203,501171.49552095309,502124.55887243059,505738.1339679081,509351.70906338561,512965.28415886313,516578.85925434157,574246.35359326564,577863.0946646966,581479.83573612384,585096.57680755295,588713.31787898019,592330.05895040929,595670.78348880447,596091.58619268611,599705.00298936479,603318.41978604719,606931.836582724,610545.25337940641,671012.69512763806,674629.4361990653,678246.1772704944,681862.91834192351,682158.23084192351,682453.54334192723,682464.55881289765,712650.63453804702,746643.23779956251,780611.23168607801,780829.22557259724,0]
[257]
[258,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,294875995.48908103,null,null,-1348236.3333333333,-744453.77777777787,-15730843.777777776,-17255343.777777776,-20894843.777777776,-13046677.11111111,-20248677.111111108,-16614143.777777778,-9398143.777777778,1777922.8888888883,2593370.8688888885,3470995.8522222224,2835059.4658888886,-11127993.758333335,-13266677.302500002,-18132960.427500002,-26791960.427500002,-20433293.760833334,-18909143.760833334,-15250591.09416667,-5537104.5941666663,4006385.8348333333,5105927.3698333334,6594110.2123333327,6343999.6732833292,5967033.1561333332,-9708447.8048583344,-12433743.786108334,-17549743.786108334,-24760243.786108334,-33459621.286108334,-18409747.039441667,-16883427.039441667,-10715554.646941666,-2632103.5454916665,6992069.0310833324,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5687170.4775733333,5676768.2349733338,5678352.2349733338,5678352.2349733338,5678352.2349733338,5466148.3473110842,3456978.3922250839,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,4092491.224366256,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6305673.3661053916,6291035.4249310512,6293316.3849310521,6293316.3849310521,6293316.3849310521,6059363.5352852764,4743270.4038653644,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6637285.9577151686,6619882.704274348,6622619.8562743478,6622619.8562743478,6622619.8562743478,6376970.3735536542,5409814.2115858188,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6673326.1185183153,6554864.5986080728,6556752.5482718358,6553138.8224155987,6549525.0965593616,6287980.4686770961,5667853.9934365572,6868992.731091572,6865375.9900201438,6861759.2489487156,6858142.5078772875,6854525.7668058584,6849845.9102930948,6821808.9938121876,6824797.4293407099,6821183.8542452324,6817570.2791497549,6543130.359225031,6275439.5012561921,7154159.6763323294,7150542.9352608984,7146926.1941894712,7143309.4531180421,7139692.7120466148,7134978.1478697658,7102188.7663024478,7106497.7622545669,7102884.3454578882,7099270.9286612058,6811291.0016953163,6897917.7225086307,7453856.4507912565,7450239.7097198293,7446622.9686484002,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[259]
[260,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261]
[262,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,310000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263]
[264,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761894,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761898,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761912,3690476.1904761917,3690476.1904761917,3690476.1904761922,3690476.1904761926,3690476.1904761931,3690476.1904761936,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.1904761954,3690476.1904761968,3690476.1904761991,3690476.1904762015,3690476.1904762047,3690476.1904762089,3690476.1904762029,3690476.1904762089,3690476.1904762187,3690476.1904762089,3690476.1904761791,0,0,0,0,0,0,0,0,0]
[265]
[266,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2042063.4920634921,2017460.3174603176,1992857.1428571427,1968253.9682539685,1943650.7936507934,1919047.6190476192,1894444.4444444445,1869841.2698412696,1845238.0952380951,1820634.9206349207,1796031.746031746,1771428.5714285716,1746825.3968253969,1722222.222222222,1697619.0476190476,1673015.8730158731,1648412.6984126985,1623809.5238095236,1599206.3492063493,1574603.1746031744,1549999.9999999998,1525396.8253968251,1500793.6507936507,1476190.476190476,1451587.3015873013,1426984.1269841264,1402380.9523809522,1377777.7777777775,1353174.6031746028,1328571.4285714279,1303968.2539682535,1279365.0793650788,1254761.9047619042,1230158.7301587295,1205555.555555555,1180952.3809523806,1156349.2063492059,1131746.0317460313,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0]
[267]
[268,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,18950093.706108335,12782221.313608333,4698770.2121583326,0,0,0,0,0,0,0,20766.03036317369,6565.0983600001782,0,0,0,118772.2876095511,2103339.068092376,0,0,0,0,0,0,0,0,0,0,0,1172588.1407131106,0,0,0,0,0,0,0,0,0,0,0,226570.86597590335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269]
[270,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3139287.9330667304,6751358.0418925704,8833826.2466747575,6942991.8311816305,6639875.3913252279,2395563.1712244973,1239819.9439420425,0,0,0,0,0,0,0,0,0,0,292469.67919546366,381079.05873902421,407922.58441502508,423595.49151032325,453629.42854275089,482012.8483837815,510632.79672348872,316678.08693189081,0,752826.12723257765,940371.21821058635,972810.81963218097,1005520.7510656249,1038503.2652610131,1070794.9515088629,1089683.4762002714,1125648.3064384479,1159631.8835952766,1193898.657228413,994498.13766271528,0,1565001.8276942605,1666668.2434422821,1705160.320074142,1743973.1640112679,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271]
[272,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1786114.4313499359,428746.89844409749,372485.5814283262,298870.36270603677,241012.09744618973,185679.80251847953,165716.77609160868,0,0,19622.076243175194,44225.250846350566,68828.425449524075,0,0,454359.41026199795,478962.58486517239,503565.75946834683,235699.25487605762,171693.0499356715,168517.39111284632,165118.0362427216,161588.07381346915,157807.82857561298,153791.05483908113,149535.78153305221,0,313336.73062912375,150394.81425429042,142558.38743586931,134451.63060560077,126072.29101338703,117418.09713621251,108494.80587363802,99414.110238635913,90033.707684982568,80370.108655021526,70420.953178117983,0,128043.11849479005,50979.877349942923,37090.975321257487,22881.305987305939,8348.196287211962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273]
[274,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-118258915.70486048,null,null,50000000,0,0,0,310000000,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,-2066666.6666666667,16091163.84781679,16883427.039441667,10715554.646941667,2632103.5454916656,-6992069.0310833333,-9246771.6070033349,-11272978.49476975,-9308528.8605543338,-8947554.1554380842,-8338385.8308858341,-7138076.4025733341,-5687170.4775733352,-5676768.2349733328,-5678352.2349733338,-5678352.2349733338,-5678352.2349733338,-5466148.3473110842,-3456978.3922250839,-5990073.6959762834,-5990073.6959762834,-5990073.6959762834,-5990073.6959762834,-5990073.6959762834,-5989138.3882262837,-5976808.7658482827,-5978709.5658482835,-5978709.5658482835,-5978709.5658482835,-5755896.4081474822,-4092491.2243662542,-6306639.0483378908,-6306639.0483378917,-6306639.0483378908,-6306639.0483378917,-6306639.0483378908,-6305673.3661053907,-6291035.4249310512,-6293316.3849310512,-6293316.3849310512,-6293316.3849310512,-6059363.5352852764,-4743270.4038653653,-6638283.0414271438,-6638283.0414271429,-6638283.0414271438,-6638283.0414271429,-5856957.1475780411,-4822222.2222222202,-4797619.0476190457,-4773015.8730158713,-4748412.6984126968,-4723809.5238095233,-4699206.3492063489,-4674603.1746031744,-4650000,-4625396.8253968256,-4600793.6507936521,-4576190.4761904776,-4551587.3015873032,-4526984.1269841287,-4502380.9523809552,-4477777.7777777808,-4453174.6031746073,-4428571.4285714328,-4403968.2539682575,-4379365.0793650839,-4354761.9047619095,-4330158.7301587341,-4305555.5555555588,-4280952.3809523853,-4256349.2063492108,-4231746.0317460354,-4207142.8571428601,-4182539.6825396866,-4157936.5079365131,-4133333.3333333372,-4108730.1587301618,-4084126.9841269879,-4059523.8095238144,-4034920.634920639,-4010317.4603174631,-3985714.2857142896,-3961111.1111111166,-3936507.9365079431,-3911904.761904771,-3887301.5873015989,-3862698.4126984277,-3838095.2380952574,-3813492.0634920765,-3788888.8888889076,-3764285.714285743,-3739682.5396825583,-3715079.3650793536,0,0,0,0,0,0,0,0,0]
[275]
[276]
[277,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,-744453.77777777787,-15730843.777777776,-17255343.777777776,289105156.22222221,-15113343.777777776,-22315343.777777776,-18680810.444444444,-11464810.444444444,-288743.77777777845,526704.20222222153,1404329.1855555559,768392.79922222206,-13194660.425000001,-15333343.96916667,-20199627.09416667,-28858627.09416667,-22499960.427500002,-20975810.427500002,-17317257.760833338,-7603771.2608333323,1939719.1681666663,3039260.7031666664,4527443.5456666667,4277333.0066166632,3900366.4894666662,-11775114.471525002,-14500410.452775002,-19616410.452775002,-26826910.452775002,-35526287.952775002,-2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,1815063.7354929484,1822263.6566553023,1849603.9832584765,1874207.1578616509,1898810.3324648244,1677764.0243473053,735211.03698264435,2335494.8642145358,2360098.0388177102,2384701.2134208847,2409304.3880240601,2433907.5626272336,2146341.9915341865,2052483.6462271186,2078974.770494055,2099964.2192409923,2120953.6679879287,1884012.2147088377,1288488.9140714724,2514230.8263296634,2535217.2598614097,2556203.6933931559,2577190.1269249022,2598176.5604566466,2618099.8785470594,2614666.1366693275,2642257.7468010234,2663247.3463087194,2684236.9458164172,2434400.2004948696,2191312.5171292033,3094635.866808515,3115622.3003402594,3136608.7338720076,3157595.1674037529,3178581.6009354992,3198470.2113618227,3190284.0043976763,3219196.174952968,3240185.932759461,3261175.6905659484,2997798.9382032398,3109028.8336197212,3689570.736505514,3710557.1700372705,3731543.6035690466,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[278]
[279,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,2596389.6293420494,4418653.2859973516,6268257.2692558281,8142464.427117479,10041274.759582303,11719038.783929609,12454249.820912253,14789744.685126789,17149842.7239445,19534543.937365383,21943848.325389445,24377755.888016678,26524097.879550867,28576581.525777984,30655556.296272039,32755520.515513033,34876474.18350096,36760486.398209795,38048975.312281266,40563206.138610929,43098423.398472339,45654627.091865495,48231817.218790397,50829993.779247046,53448093.657794103,56062759.794463433,58705017.541264459,61368264.887573183,64052501.833389603,66486902.033884473,68678214.551013678,71772850.417822197,74888472.718162462,78025081.452034473,81182676.619438231,84361258.220373735,87559728.43173556,90750012.436133236,93969208.611086205,97209394.543845668,100470570.23441161,103468369.17261486,106577398.00623459,110266968.74274009,113977525.91277736,117709069.51634641,125152075.74392338,132594786.65900035,140036068.54886785,147442183.40438062,154823787.94255543,162171399.87746873,169485043.81849551,176617079.78422105,0]
[280]
[281,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[282]
[283,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563614,null,null,48831763.666666664,48267309.888888888,47595077.222222216,46977927.888888896,356297389.66666663,353562518.11111104,350745646.55555546,347680474.99999994,344380970.11111099,340830831.88888884,337827518.86172032,335102657.69960564,333043497.20954472,330874056.31859487,328750098.55014509,326562357.65669525,324365616.76324546,322191709.20312893,319710368.30967915,317035063.41622931,314120728.35611278,311532121.11671674,309439732.2940411,307634703.19558591,306631198.92176783,305517725.80549973,304367105.06157327,303272855.0030635,302115104.94455373,300946854.88604397,299779314.82753426,316533628.69684118,333774841.59110647,344661036.98537165,347829410.75332403,341444460.56966341,333858644.00414896,324822020.98702151,318287091.51828134,312019219.65448207,306353847.79068273,301888475.92688352,298873195.93808419,295857897.57428491,292842580.83548558,289827245.72168636,286811892.23288703,283796520.36908776,280781148.50528854,277765776.64148921,274750404.77768993,271735032.91389066,268719661.05009139,265704289.18629205,262689013.79124278,259673719.10244349,256658405.11989421,253643071.84359494,250627719.27354562,247612347.40974635,244596975.54594705,241581603.6821478,238570537.37390405,235559471.06566033,232549793.6463055,229540116.22695065,226530540.09978333,223520943.71417847,220511327.07013616,217501690.16765633,214492033.00673896,211482355.58738413,208472678.16802928,205463000.74867445,202453323.3293196,199443645.90996477,196433968.49060994,194205616.96510419,193011109.6380392,191823780.96077716,190663771.33875892,189528343.61998445,188417497.80445385,187085584.40944633,184811118.0270741,184136935.47193381,183487356.09139669,182862379.88546273,182262006.85413197,181686236.99740434,180823013.24422044,179865908.81080207,178935273.16672331,178025604.63646415,177136903.22002459,176011238.01537859,174290049.51009524,173794602.91707006,173320142.75757664,172866669.03161496,172434181.73918504,172022680.88028681,171631220.59784758,171236303.12185696,170868953.80432427,170522570.63462558,170197153.61276087,169621876.3939009,168803511.49167526,168888469.93912894,168994414.82011437,169121346.13463157,169269263.88268048,169438168.06426114,169627083.9775551,169807789.05962753,170017381.68799785,170247939.44991726,170499462.34538576,170487583.86423415,170586935.27849907,171266828.59564972,171967708.34633216,172689574.53054637,177122903.33876848,181555936.83449063,185987670.58235461,190634211.44039357,195506216.1256243,200594202.35212326,205648194.72926545,210520553.27563614,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,33916935.483870812,null,null,150000,300000,12829027.777777778,26683055.555555556,43527361.111111112,53859166.666666664,70115972.222222224,83110277.777777776,89854583.333333328,89098888.888888896,88342387.992831543,87585080.645161286,86826966.845878139,98581353.046594977,111660739.24731183,127752625.44802867,149844511.64874554,166673897.84946239,181928284.05017921,193920170.25089607,199662056.45161289,197903136.20071685,196143409.49820787,194382876.34408602,192621536.73835126,190860197.13261649,201611357.52688172,213687517.92114696,228776178.31541219,249864838.70967743,278203499.10394269,293779659.49820787,307780819.89247316,318519480.28673834,323007334.22939068,319994381.72043008,316980622.75985664,313966057.3476702,310950685.48387098,307935313.62007171,304919941.75627238,301904569.89247316,298889198.02867383,295873826.16487455,292858454.30107522,289843082.43727601,286827710.57347667,283812338.7096774,280796966.84587818,277781594.98207885,274766223.11827958,271750851.2544803,268735479.39068103,265720107.52688172,262704735.66308245,259689363.79928315,256673991.93548387,253658620.0716846,250643248.2078853,247627876.34408602,244612504.48028672,241597132.61648747,238586066.30824372,235575000,232565322.58064517,229555645.16129032,226545967.74193549,223536290.32258064,220526612.90322581,217516935.48387098,214507258.06451613,211497580.6451613,208487903.22580644,205478225.80645162,202468548.38709676,199458870.96774194,196449193.54838711,193439516.12903225,190429838.70967743,187420161.29032257,184410483.87096775,181400806.45161289,178391129.03225806,175381451.61290324,172371774.19354838,169362096.77419356,166352419.3548387,163342741.93548387,160333064.51612905,157323387.09677419,154313709.67741936,151304032.25806451,148294354.83870968,145284677.41935483,142275000,139265322.58064517,136255645.16129032,133245967.74193549,130236290.32258065,127226612.90322581,124216935.48387097,121207258.06451613,118197580.64516129,115187903.22580646,112178225.80645162,109168548.38709678,106158870.96774194,103149193.5483871,100139516.12903225,97129838.709677413,94120161.290322587,91110483.870967746,88100806.451612905,85091129.032258064,82081451.612903222,79071774.193548381,76062096.774193555,73052419.354838714,70042741.935483873,67033064.516129032,64023387.096774198,61013709.677419357,58004032.258064516,54994354.838709682,51984677.419354841,48975000,45965322.580645159,43205645.161290281,40695967.741935395,38436290.322580509,36176612.90322566,33916935.483870812,0]
[285,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-13461.992455739528,null,null,0,0,22916.666666666668,35416.666666666672,35416.666666666657,14583.333333333314,3750,5083.3333333333139,6083.3333333333139,6749.9999999999418,5200.3333333332557,3317.3333333332557,1377.843333333265,22211.176666666637,34711.176666666783,34711.176666666754,34711.176666666754,13877.843333333498,1461.1766666667536,1527.8433333334979,1577.8433333336143,-328.31333333288785,-2251.1366666663671,-4190.6266666664742,-6188.3013666663319,-6188.3013666663319,14645.031966667157,27145.031966667157,27145.031966666924,27145.031966666924,27232.531966667157,6469.1986333341338,-5978.3013666658662,-5943.3013666654006,-7923.4760666652583,-9921.150766665116,-11978.755707664415,-14036.360648665112,-16093.965589664876,-16093.965589664876,-16093.965589664876,-16093.965589665808,-16002.090589666739,-15928.590589665808,-15873.465589666739,-15836.715589666739,-15818.34058966767,-15818.34058966767,-15818.340589666739,-15818.340589665808,-15818.340589664876,-15818.340589664876,-15818.340589663014,-15818.340589662082,-15721.871839662082,-15644.696839662269,-15586.815589662641,-15548.228089662269,-15528.934339663014,-15528.934339663014,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15427.642152162269,-15346.608402160928,-15285.833089660853,-15245.316214662045,-15225.057777162641,-15225.057777162641,-15225.057777160779,-15225.057777160779,-15225.057777158916,-15225.057777157053,-15225.057777157053,-15225.057777155191,-15118.700980277732,-15033.615542778745,-14969.801464654505,-14927.258745903149,-14905.987386530265,-14905.987386532128,-14905.987386532128,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14794.312749803066,-14704.973040431738,-14637.968258395791,-14593.298403706402,-14570.963476356119,-14570.963476356119,-14570.963476356119,-14570.963476352394,-14570.963476348668,-14570.963476348668,-14570.963476344943,-14570.963476344943,-14453.705107785761,-14359.898412935436,-14289.543391801417,-14242.640044376254,-14219.188370659947,-14219.188370656222,-14219.188370659947,-14219.188370659947,-14219.188370659947,-14219.188370659947,-14219.188370663673,-14219.188370659947,-14096.067083682865,-13997.570054095238,-13923.697281908244,-13874.448767114431,-13849.824509724975,-13849.824509721249,-13849.824509721249,-13849.824509724975,-13849.824509724975,-13849.824509724975,-13849.824509724975,-13849.8245097287,-13720.547158394009,-13617.125277325511,-13539.558866530657,-13487.847926001996,-13461.992455739528,-13461.992455739528,0]
[288,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,176617079.78422105,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,2596389.6293420494,4418653.2859973516,6268257.2692558281,8142464.427117479,10041274.759582303,11719038.783929609,12454249.820912253,14789744.685126789,17149842.7239445,19534543.937365383,21943848.325389445,24377755.888016678,26524097.879550867,28576581.525777984,30655556.296272039,32755520.515513033,34876474.18350096,36760486.398209795,38048975.312281266,40563206.138610929,43098423.398472339,45654627.091865495,48231817.218790397,50829993.779247046,53448093.657794103,56062759.794463433,58705017.541264459,61368264.887573183,64052501.833389603,66486902.033884473,68678214.551013678,71772850.417822197,74888472.718162462,78025081.452034473,81182676.619438231,84361258.220373735,87559728.43173556,90750012.436133236,93969208.611086205,97209394.543845668,100470570.23441161,103468369.17261486,106577398.00623459,110266968.74274009,113977525.91277736,117709069.51634641,125152075.74392338,132594786.65900035,140036068.54886785,147442183.40438062,154823787.94255543,162171399.87746873,169485043.81849551,176617079.78422105,0]
[290,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30000,60000,2566666.666666666,5338333.3333333321,8708333.3333333321,10775833.333333332,14028333.333333332,16648333.333333332,18068333.333333332,15561666.666666666,12790000,9420000,7352500,6602500,6720000,8640000,13210000,16727499.999999996,19979999.999999996,22629999.999999996,21577499.999999996,18809999.999999996,15439999.999999996,10869999.999999996,7352500,4100000,3952500,5270000,8640000,13210000,19230000,22747500,26000000,26147500,24830000,21460000,16890000,10870000,7352500,4100000,1450000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291]
[292]
[293]
[294,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[295]
[296,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,210520553.27563637,null,null,48831763.666666664,48267309.888888888,47595077.222222224,46977927.888888888,356297389.66666669,353562518.1111111,350745646.55555558,347680475,344380970.1111111,340830831.8888889,337827518.86172044,335102657.69960576,333043497.20954484,330874056.31859499,328750098.55014521,326562357.65669537,324365616.76324552,322191709.20312905,319710368.30967921,317035063.41622943,314120728.35611296,311532121.11671686,309439732.29404128,307634703.19558609,306631198.92176795,305517725.80549985,304367105.06157345,303272855.00306368,302115104.94455391,300946854.88604414,299779314.82753438,316533628.69684136,333774841.59110659,344661036.98537183,347829410.75332421,341444460.56966358,333858644.00414914,324822020.9870218,318287091.51828146,312019219.65448219,306353847.79068291,301888475.92688358,298873195.93808424,295857897.57428497,292842580.83548576,289827245.72168642,286811892.23288721,283796520.36908787,280781148.50528854,277765776.64148927,274750404.77769005,271735032.91389078,268719661.05009145,265704289.18629211,262689013.79124287,259673719.10244358,256658405.11989433,253643071.843595,250627719.27354574,247612347.40974644,244596975.54594716,241581603.68214789,238570537.3739042,235559471.06566048,232549793.64630556,229540116.22695071,226530540.09978342,223520943.71417856,220511327.07013622,217501690.16765636,214492033.00673905,211482355.58738419,208472678.1680294,205463000.74867448,202453323.32931966,199443645.9099648,196433968.49060997,194205616.96510422,193011109.63803923,191823780.96077716,190663771.33875895,189528343.61998451,188417497.80445385,187085584.40944636,184811118.02707419,184136935.47193387,183487356.09139675,182862379.88546279,182262006.854132,181686236.99740443,180823013.2442205,179865908.81080213,178935273.1667234,178025604.63646427,177136903.22002465,176011238.01537865,174290049.51009533,173794602.91707012,173320142.75757673,172866669.03161502,172434181.73918512,172022680.88028693,171631220.5978477,171236303.12185705,170868953.80432439,170522570.63462567,170197153.61276096,169621876.39390105,168803511.49167544,168888469.93912908,168994414.82011452,169121346.13463169,169269263.88268062,169438168.06426132,169627083.9775553,169807789.05962774,170017381.68799806,170247939.44991755,170499462.345386,170487583.86423442,170586935.27849931,171266828.59564999,171967708.34633234,172689574.53054655,177122903.33876869,181555936.83449084,185987670.58235481,190634211.44039381,195506216.12562451,200594202.3521235,205648194.72926569,210520553.27563637,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,156691735.57070321,null,null,-1309913.7777777778,-1965924.222222222,-2649156.8888888885,-3342806.222222222,-6117011.111111111,-8870382.666666666,-11669220.888888888,-14733392.444444444,-18047897.333333332,-21612735.555555552,-24744428.162724011,-27411841.821505371,-29644801.94412186,-31839375.129238348,-34040866.022688165,-36254856.916137986,-38468847.809587806,-40662005.369704291,-43098443.596487448,-45777898.489937268,-48707370.050053753,-51430717.008449808,-53665393.052625433,-55409982.557580628,-56629687.328798726,-57774288.126891829,-58938242.35206826,-60110529.910578027,-61295317.469087794,-62480105.027597561,-63666555.00610733,-65240104.405571125,-67213255.419252485,-69530442.443880588,-71656840.318556249,-73519268.432969809,-74740074.823760301,-75332718.362200841,-75307438.87241824,-75184996.489319548,-74978883.995127469,-74726017.799905345,-74437914.440066889,-74131013.48977825,-73797340.239886448,-73436894.690391466,-73049676.841293305,-72636676.461655393,-71903559.990728796,-71143652.845199019,-70356955.025066063,-69543466.530329943,-68703187.360990644,-67833680.269721538,-66935970.50640443,-66017594.007364027,-65068916.165041193,-64089686.696627326,-63079669.073623754,-62038624.796460979,-60650904.57567443,-59236393.680284709,-57784513.003675982,-56298005.225645661,-54775211.127293013,-53217247.014744975,-51625654.604935929,-50009773.287698634,-48358040.858660661,-46670157.61090336,-44945840.347950421,-43184803.513354905,-41046567.164901271,-38881540.141844466,-36676680.762287036,-34431141.806097746,-32144602.505971327,-29816739.421541639,-27455608.534577485,-25081394.004369535,-22680410.070917781,-20252656.73422223,-17798133.994282879,-15316841.85109973,-12446889.097103683,-9550145.6685044616,-6626611.5653020665,-3676286.787496496,-699171.33508775197,1993595.5950144045,4613481.3000597535,7242315.8000446958,9894304.9138492309,12569448.64147336,15267746.982917082,17989199.938180398,21063083.328974582,24160140.653300513,27280371.911158189,30423777.102547612,33590356.227468781,36780109.285921693,39991319.238704093,43208635.856664479,46449106.122458853,49712730.036087215,52999507.597549558,56309438.806845888,59988869.146536082,63691473.419758022,67417251.626511708,71166203.76679714,74938329.840614319,78733629.847963244,82550335.238465592,86369736.883329839,90212291.161743179,94077998.073705614,97966857.619217142,101878869.79827778,106178321.51150301,110500947.15825999,114846746.73854871,119215720.25236918,123586585.95368965,127959343.84251012,132332172.31194091,136898415.26657358,141682462.67914113,146684156.86735192,151687247.83120596,156691735.57070321,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,0,0,0,0,0,0,0,0,0,0,1500,3259.5,5643,5643,5643,5643,5643,5643,5643,5643,5329.5,7210.5,9091.5,10873.747499999998,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999956,13759.514999999898,13759.514999999898,13759.514999999898,13431.907499999914,15397.552499999874,17215.77412499988,20198.640412499895,22252.739437499898,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24464.319387749885,25758.401773499907,25758.401773499907,25758.401773499907,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25565.213760198792,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26715.648379407823,28128.818696706323,28128.818696706323,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,27917.852556481026,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29174.155921522528,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30486.99293799093,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,31858.907620200887,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,39134.829427667893,0]
[300,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25533.333333342336,null,null,0,0,3666.6666666666715,3666.6666666666715,3666.6666666666861,333.33333333334303,333.33333333334303,333.33333333337214,333.33333333337214,33.333333333372138,1833.3333333333721,3633.3333333333721,5733.333333333394,9066.6666666667661,9066.666666666657,9066.6666666666497,9066.6666666666497,5733.3333333331684,5733.3333333331611,5733.3333333333867,5433.333333333394,7233.3333333336777,9033.3333333334886,10833.333333333299,12933.333333333227,12933.33333333279,16266.666666665798,16266.666666665784,16266.666666665798,16266.666666665813,16266.666666665711,12933.333333331786,12933.333333331757,12633.333333331786,14433.333333331873,16233.333333331975,18033.333333331888,19833.333333331859,21933.333333331888,21933.333333331393,21933.333333331859,21933.333333332324,21933.333333331568,21933.333333333925,21933.333333332557,21933.333333334012,21933.333333332615,21933.333333333547,21933.33333333378,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333334245,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333334303,21933.333333335642,21933.333333334711,21933.33333333378,21933.33333333378,21933.333333335642,21933.333333334594,21933.333333333838,21933.333333333023,21933.333333331975,21933.333333331975,21933.333333332092,21933.33333333116,21933.333333332441,21933.333333331509,21933.333333331393,21933.333333331509,21933.333333331509,21933.333333331509,21933.33333333116,21933.333333331277,21933.333333331277,21933.333333331277,21933.33333333116,21933.333333331277,21933.333333333372,21933.333333331509,21933.333333333256,21933.333333331277,21933.333333333372,21933.333333331509,21933.33333333116,21933.333333329414,21933.333333331277,21933.333333329414,21933.33333333116,21933.333333329181,21933.333333331509,21933.333333329763,21933.333333331626,21933.333333329763,21933.333333331509,21933.333333329996,21933.333333329065,21933.33333333116,21933.33333333279,21933.33333333116,21933.33333333279,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333336515,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333339775,21933.33333333768,21933.333333333954,21933.33333333768,21933.333333337912,21933.33333333768,21933.333333337912,21933.333333338145,21933.333333341638,21933.333333341638,21933.333333337912,21933.333333341638,21933.333333342103,21933.333333342336,21933.333333342103,21933.333333345829,21933.333333342103,25533.333333342336,0]
[301,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-28300,-13300,1700,16700,31700,46700,61700,76700,91700,106700,121700,-56621.25,-40871.250000000757,-25121.250000000815,-9371.2500000008149,6378.7499999991851,22128.749999999185,37878.749999999185,53628.749999999185,69378.749999999185,85128.749999999185,100878.74999999919,116628.74999999919,-70532.437500000815,-53994.937500003376,-37457.437500003376,-20919.937500003492,-4382.4375000034925,12155.062499996508,28692.562499996508,45230.06249999837,61767.56249999837,78305.06249999837,94842.56249999837,111380.06249999837,-72930.37500000163,-55566.000000002794,-38201.625000002794,-20837.250000002794,-3472.875000002794,13891.499999997206,31255.875000000931,48620.250000000931,65984.625000000931,83349.000000000931,100713.37500000093,118077.75000000093,-76576.893750003539,-58344.300000000745,-40111.706250000745,-21879.112500000745,-3646.5187500007451,14586.074999999255,32818.668749999255,51051.262499999255,69283.856249999255,87516.449999999255,105749.04374999925,123981.63749999925,-80405.738437496126,-61261.514999994077,-42117.291562491097,-22973.068124988116,-3828.8446874851361,15315.378750017844,34459.602187520824,53603.825625023805,72748.049062526785,91892.272500029765,111036.49593753275,130180.71937503573,-84426.025359340943,-64324.590749969706,-44223.156140601262,-24121.721531232819,-4020.2869218643755,16081.147687504068,36182.582296872512,56284.016906240955,76385.451515609398,96486.886124977842,116588.32073434629,136689.75534371473,-88647.326627379283,-67540.820287541952,-46434.313947708812,-25327.807607875671,-4221.3012680425309,16885.20507179061,37991.71141162375,59098.21775145689,80204.724091290031,101311.23043112317,122417.73677095631,143524.24311078945,-93079.692958862986,-70917.861302012578,-48756.029645169154,-26594.19798832573,-4432.3663314823061,17729.465325361118,39891.296982204542,62053.128639047965,84214.960295891389,106376.79195273481,128538.62360957824,150700.45526642166,-97733.677606696263,-74463.754367016256,-51193.831127338111,-27923.907887659967,-4653.9846479818225,18615.938591696322,41885.861831374466,65155.785071052611,88425.708310730755,111695.6315504089,134965.55479008704,158235.47802976519,-102620.36148702353,-78186.942085382529,-53753.522683721967,-29320.103282061405,-4886.6838804008439,19546.735521259718,43980.154922920279,68413.574324580841,92846.993726241402,117280.41312790196,141713.83252956253,166147.25193122309,-8.6612999439239502E-8,0]
[302,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,616521.639024131,null,null,286750,251750,251750,251750,251750,251750,276750,276750,276750,276750,291187.5,306500,350801.875,351703.125,351703.125,351703.125,351703.125,351703.125,352453.125,352453.125,352453.125,367323.75,383095.625,398867.5,457337.38125000114,458265.66875000112,458265.66875000112,458265.66875000112,458265.66875000112,458265.66875000112,459038.16874999925,459038.16874999925,459038.16874999925,459038.16874999925,474354.91249999916,490599.94374999916,466071.93575000018,482804.31793749961,499536.70012499951,500492.8362499997,500492.83624999924,500492.83624999877,501288.51124999998,501288.51124999858,501288.51125000045,501288.51124999905,501288.51125000045,501288.51124999952,515507.62133750087,515507.62133750133,515507.62133750133,515507.62133750133,515507.6213375004,515507.62133750133,516327.16658750083,516327.16658750083,516327.16658750083,516327.16658750083,516327.16658750083,516327.16658749618,530972.84997762181,530972.84997762274,530972.84997762367,530972.84997762367,530972.84997762181,530972.84997762274,531816.98158512264,531816.98158512171,531816.98158512264,531816.98158512264,531816.98158512264,531816.98158512358,546902.03547695186,546902.03547695279,546902.03547695279,546902.03547695279,546902.03547695279,546902.03547695279,547771.49103267863,547771.49103267863,547771.49103267863,547771.49103267863,547771.49103267863,547771.49103267863,563309.09654125944,563309.0965412613,563309.09654125944,563309.0965412613,563309.09654125944,563309.0965412613,564204.63576365635,564204.63576365821,564204.63576365635,564204.63576365821,564204.63576365635,564204.63576366007,580208.36943749897,580208.36943750083,580208.36943749897,580208.36943750083,580208.36943749897,580208.36943750083,581130.77483657002,581130.77483656816,581130.7748365663,581130.77483656816,581130.77483657002,581130.77483656816,597614.62052062526,597614.62052062713,597614.62052062899,597614.62052062713,597614.62052062526,597614.62052062713,598564.6980816666,598564.69808166847,598564.69808167219,598564.69808166847,598564.69808166847,598564.69808166847,615543.0591362603,615543.0591362603,615543.05913625658,615543.05913625658,615543.0591362603,615543.05913625658,616521.639024131,616521.639024131,616521.639024131,616521.63902412727,616521.639024131,616521.639024131,0]
[303,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,68176.87792412797,null,null,21793,19133,19133,19133,19133,19133,22933,22933,22933,22933,25127.5,27455,32088.435000000012,32225.425000000076,32225.425000000068,32225.425000000072,32225.425000000072,32225.425000000065,32339.425000000072,32339.425000000079,32339.425000000076,34599.760000000068,36997.085000000072,39394.410000000069,45286.44775000005,45427.547450000035,45427.547450000158,45427.547450000173,45427.547450000158,45427.547450000144,45544.967450000171,45544.967450000142,45544.967450000157,45544.967450000127,47873.112500000148,50342.357250000146,50081.121234000078,52624.443326500099,55167.765419000061,55313.098110000108,55313.098110000108,55313.098110000079,55434.040710000088,55434.040710000059,55434.04071000003,55434.040709999972,55434.040709999972,55434.040709999972,56972.491053300095,56972.491053300037,56972.491053300095,56972.491053300037,56972.491053300095,56972.491053300037,57097.061931300093,57097.061931300035,57097.061931300035,57097.061931299977,57097.061931300035,57097.061931299977,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898971,58809.973789238953,58809.973789238837,58809.973789238953,58809.973789238953,58809.973789238837,58809.973789238837,60442.115758445696,60442.115758445696,60442.115758445812,60442.115758445696,60442.115758445696,60442.115758445696,60574.273002916016,60574.273002915899,60574.273002915899,60574.273002915899,60574.273002916016,60574.273002915783,62255.379231199506,62255.379231199506,62255.379231199622,62255.379231199739,62255.379231199506,62255.379231199506,62391.501193003962,62391.501193003845,62391.501193003845,62391.501193003845,62391.501193003962,62391.501193004078,64123.040608135867,64123.040608135751,64123.040608135751,64123.040608135751,64123.040608135867,64123.040608135518,64263.246228794102,64263.246228793869,64263.246228794102,64263.246228793869,64263.246228794102,64263.246228793869,66046.731826380361,66046.731826380128,66046.731826380361,66046.731826380128,66046.731826380361,66046.731826380128,66191.143615658395,66191.143615658628,66191.143615658628,66191.143615658628,66191.143615658395,66191.143615658628,68028.133781171637,68028.133781171404,68028.133781171637,68028.133781171637,68028.133781171637,68028.133781171637,68176.877924128203,68176.87792412797,68176.877924128203,68176.877924128203,68176.877924128203,68176.87792412797,0]
[304,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1500,0,61500,73500,72000,10500,0,0,0,0,0,-1500,0,61500,72000,73500,72000,10500,0,0,0,0,0,0,-1500,0,61500,72000,72000,73500,72000,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230234.37499999997,458281.24999999994,684140.62499999988,907812.49999999988,1129296.8749999998,1348593.7499999998,1565703.1249999998,1780624.9999999998,1993359.3749999998,2203906.2499999995,2412265.6249999995,2618437.4999999995,203984.375,405781.25,605390.625,802812.5,998046.875,1191093.75,1381953.125,1570625,1757109.3749999995,1941406.2499999995,2123515.6249999995,2303437.4999999995,177734.375,353281.25,526640.625,697812.5,866796.875,1033593.75,1198203.125,1360625,1520859.375,1678906.25,1834765.625,1988437.5,151484.375,300781.25,447890.625,592812.5,735546.875,876093.75,1014453.125,1150625,1284609.375,1416406.25,1546015.6249999991,1673437.4999999991,125234.375,248281.25,369140.625,487812.5,604296.875,718593.75,830703.125,940625,1048359.375,1153906.25,1257265.625,1358437.5,98984.375,195781.25,290390.625,382812.5,473046.875,561093.75,646953.125,730625,812109.375,891406.25,968515.625,1043437.5,72734.375,143281.25,211640.625,277812.5,341796.875,403593.75,463203.125,520625,575859.375,628906.25,679765.625,728437.5,46484.375,90781.25,132890.625,172812.5,210546.875,246093.75,279453.125,310807.29166666605,340338.54166666605,368229.16666666605,394479.16666666605,419088.54166666605,0]
[306,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1879315.264098227,null,null,-138565.5555555555,-22848.888888888992,-32015.555555555649,-32015.555555555649,-32015.555555555649,-23682.222222222335,-24015.555555555678,-29515.555555555678,-29515.555555555678,-29515.555555555678,63932.024444444396,163606.27111111121,269737.09366666665,273247.81450000004,273530.93950000009,273530.93950000009,273530.93950000009,281864.27283333335,281847.60616666661,280747.60616666684,280747.60616666684,378925.36516666645,483612.38666666672,588582.53316666652,718897.84406666644,733918.63869166654,725881.2866083337,725881.2866083337,725881.2866083337,725881.2866083337,725863.78660833277,732877.11994166672,732877.11994166672,732877.11994166672,836022.88539166749,945973.48921666667,1104728.984113751,1226034.6987966672,1341821.6683129165,1349245.0939241685,1349554.5222366676,1349554.5222366676,1349536.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416223.4069189131,1414322.6069189161,1414322.6069189161,1414322.6069189161,1414322.6069189161,1414322.6069189161,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486009.4211729467,1483728.4611729458,1483728.4611729458,1483728.4611729458,1483728.4611729458,1483728.4611729458,1559022.9574328363,1559022.9574328363,1559022.9574328288,1559022.9574328363,1559022.9574328363,1559022.9574328363,1559001.6860734671,1556264.5340734571,1556264.5340734571,1556264.5340734571,1556264.5340734571,1556264.5340734571,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635303.5717989504,1632018.9893989563,1632018.9893989563,1632018.9893989563,1632018.9893989563,1632018.9893989563,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715012.215680927,1711070.7168009132,1711070.7168009132,1711070.7168009132,1711070.7168009132,1711070.7168009132,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798215.929751873,1793486.1310958564,1793486.1310958564,1793486.1310958564,1793486.1310958564,1793486.1310958564,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1884991.0224854052,1879315.264098227,1879315.264098227,1879315.264098227,1879315.264098227,1879315.264098227,0]
[307,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,781047.21945910901,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311139.19690976263,408883.896163147,410280.52889938396,413894.25475562131,417507.98061185819,421121.70646809577,424735.43232433219,479739.02630891884,483355.76738034748,486972.50845177565,490589.24952320382,494205.99059463292,497822.73166606203,501171.49552095309,502124.55887243059,505738.1339679081,509351.70906338561,512965.28415886313,516578.85925434157,574246.35359326564,577863.0946646966,581479.83573612384,585096.57680755295,588713.31787898019,592330.05895040929,595670.78348880447,596091.58619268611,599705.00298936479,603318.41978604719,606931.836582724,610545.25337940641,671012.69512763806,674629.4361990653,678246.1772704944,681862.91834192351,682158.23084192351,682453.54334192723,682464.55881289765,712650.63453804702,746643.23779956251,780611.23168607801,780829.22557259724,781047.21945910901,0]
[308,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0]
[309,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,310000000,306309523.80952382,302619047.61904764,298928571.4285714,295238095.23809522,291547619.04761904,287857142.85714287,284166666.66666669,280476190.47619045,276785714.28571427,273095238.09523809,269404761.90476191,265714285.71428573,262023809.52380952,258333333.33333331,254642857.14285713,250952380.95238096,247261904.76190475,243571428.57142854,239880952.38095236,236190476.19047618,232499999.99999997,228809523.80952376,225119047.61904758,221428571.4285714,217738095.23809519,214047619.04761899,210357142.85714281,206666666.66666663,202976190.47619042,199285714.28571421,195595238.09523803,191904761.90476185,188214285.71428564,184523809.52380943,180833333.33333325,177142857.14285707,173452380.95238087,169761904.76190469,166071428.57142851,162380952.38095233,158690476.19047615,154999999.99999997,151309523.80952379,147619047.61904761,143928571.42857143,140238095.23809525,136547619.04761907,132857142.8571429,129166666.66666672,125476190.47619054,121785714.28571436,118095238.09523818,114404761.904762,110714285.71428582,107023809.52380961,103333333.33333343,99642857.142857254,95952380.952381045,92261904.761904836,88571428.571428657,84880952.380952477,81190476.190476269,77500000.00000006,73809523.80952388,70119047.619047701,66428571.428571492,62738095.238095284,59047619.047619104,55357142.857142925,51666666.666666716,47976190.476190507,44285714.285714328,40595238.095238149,36904761.90476197,33214285.714285791,29523809.523809612,25833333.333333433,22142857.142857254,18452380.952381015,14761904.761904836,11071428.571428657,7380952.3809524179,3690476.1904761791,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666665,2066666.666666667,2066666.666666667,2066666.666666666,2066666.666666666,2066666.666666666,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666716,2066666.6666666716,2066666.6666666716,2042063.4920634925,2017460.3174603134,1992857.1428571492,1968253.9682539701,1943650.793650791,1919047.619047612,1894444.4444444478,1869841.2698412687,1845238.0952380896,1820634.9206349254,1796031.7460317463,1771428.5714285672,1746825.396825403,1722222.2222222239,1697619.0476190448,1673015.8730158657,1648412.6984127015,1623809.5238095224,1599206.3492063433,1574603.1746031791,1550000,1525396.8253968209,1500793.6507936567,1476190.4761904776,1451587.3015872985,1426984.1269841194,1402380.9523809552,1377777.7777777761,1353174.603174597,1328571.4285714328,1303968.2539682537,1279365.0793650746,1254761.9047619104,1230158.7301587313,1205555.5555555522,1180952.3809523731,1156349.206349209,1131746.0317460448,1107142.8571428657,1082539.6825396717,1057936.5079365075,1033333.3333333433,1008730.1587301493,984126.98412698507,959523.80952382088,934920.63492062688,910317.46031746268,885714.28571429849,861111.11111110449,836507.93650794029,811904.7619047761,787301.5873015821,762698.4126984179,738095.23809525371,713492.06349205971,688888.88888889551,664285.71428570151,639682.53968253732,615079.36507937312,590476.19047617912,565873.01587301493,541269.84126985073,516666.66666665673,492063.49206349254,467460.31746032834,442857.14285713434,418253.96825397015,393650.79365080595,369047.61904761195,344444.44444444776,319841.26984128356,295238.09523808956,270634.92063492537,246031.74603176117,221428.57142856717,196825.39682540298,172222.22222220898,147619.04761904478,123015.87301588058,98412.698412686586,73809.52380952239,49206.349206358194,24603.174603164196,0,0,0,0,0,0,0,0,0,0]
[311,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,37107924.220591791,49890145.534200124,54588915.746358454,51449627.813291721,44698269.771399148,35864443.524724394,28921451.693542764,22281576.302217536,19886013.130993038,18646193.187050994,18666959.217414167,18673524.315774165,18673524.315774165,18673524.315774165,18673524.315774165,18792296.603383716,20895635.671476092,20895635.671476092,20895635.671476092,20895635.671476092,20603165.992280629,20222086.933541603,19814164.349126577,19390568.857616253,18936939.429073501,18454926.580689721,17944293.783966232,17627615.69703434,18800203.837747451,18047377.710514873,17107006.492304288,16134195.672672108,15128674.921606483,14090171.65634547,13019376.704836607,11929693.228636336,10804044.922197888,9644413.0386026111,8450514.3813741989,7456016.2437114837,7682587.109687387,6117585.2819931265,4450917.0385508444,2745756.7184767025,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151315.25428736213,460547.95612562704,876299.16891062818,1331206.8001302821,0,0,0,0,0,0,0,155557.99347845139,311170.69610990258,447161.32249817858,558548.7742832792,645333.05146520678,801935.52316007111,976065.82042237185,695836.70742267463,391004.41981980298,61568.95761375688,0,0,0,0,0,0,0,0,156668.36531456187,0,0,0,0,0,0,0,0,0,0,0,64021.559247395024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314]
[315]
[316,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[317]
[318,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,-2.384185791015625E-7,null,null,0,0,-7.4505805969238281E-9,7.4505805969238281E-9,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-2.9802322387695313E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.7881393432617188E-7,-5.9604644775390625E-8,-1.7881393432617188E-7,-1.1920928955078125E-7,0,-5.9604644775390625E-8,-1.1920928955078125E-7,-1.1920928955078125E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-1.1920928955078125E-7,-8.9406967163085938E-8,-1.1920928955078125E-7,-8.9406967163085938E-8,-1.4901161193847656E-7,-1.4901161193847656E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-1.1920928955078125E-7,-2.9802322387695313E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-5.9604644775390625E-8,0,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-1.1920928955078125E-7,-8.9406967163085938E-8,-1.1920928955078125E-7,-8.9406967163085938E-8,-8.9406967163085938E-8,-1.4901161193847656E-7,-1.7881393432617188E-7,-1.4901161193847656E-7,-1.4901161193847656E-7,-1.1920928955078125E-7,-1.4901161193847656E-7,-1.7881393432617188E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.9802322387695313E-7,-2.384185791015625E-7,-2.6822090148925781E-7,-2.384185791015625E-7,-2.6822090148925781E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.0861625671386719E-7,-2.384185791015625E-7,-2.0861625671386719E-7,-2.384185791015625E-7,-2.384185791015625E-7,-2.384185791015625E-7,0]

{"sheet":"Calc","index":29,"n_rows":908,"n_cols":159,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",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,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,""]
[null,null,null,null,null,"Calc",null,null,"Функционал финансовой модели. Все расчеты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2032-12-31",null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","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,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","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,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР","ТОСЭР",0]
[16,null,null,null,null,null,null,"Поток запусков создания торговых точек (ТТ)",null,null,null,null,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,12,null,null,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"кол-во ТТ",null,null,null,null,"кол-во ТТ",null,null,null,"нарастающим итогом",null,null,0,null,null,null,12,null,null,0,0,1,2,3,3,3,3,3,3,3,3,3,4,5,6,7,7,7,7,7,7,7,7,7,7,8,9,10,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0]
[19]
[20,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[21]
[22,null,null,null,null,null,null,"Спрос на аренду площадей",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[23]
[24,null,null,null,null,null,null,"Конверсия в потенциального арендатора",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.1200000000000001,null,null,0.05,0.05,1.06,1.06,1.07,1.07,1.08,1.08,1.0900000000000001,1.0900000000000001,1.1000000000000001,1.1000000000000001,1.1100000000000001,1.1100000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,0]
[25]
[26,null,null,null,null,null,null,"Валовый поток сдачи в аренду",null,null,null,null,"кв.м.",null,null,null,null,null,0,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[27,null,null,null,null,null,null,"Валовый поток сдачи в аренду","Доход от аренды",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[28,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,"Валовый поток сдачи в аренду","Доп.услуги-2",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовый поток сдачи в аренду","Доп.услуги-3",null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[31]
[32,null,null,null,null,null,null,"Общий оборот (GMV)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[33,null,null,null,null,null,null,"Общий оборот (GMV)","Доход от аренды",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[34,null,null,null,null,null,null,"Общий оборот (GMV)","Доп.услуги-2",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Общий оборот (GMV)","Доп.услуги-3",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37]
[38,null,null,null,null,null,null,"Маркетинговые скидки",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Маркетинговые скидки","Доход от аренды",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Маркетинговые скидки","Доп.услуги-2",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Маркетинговые скидки","Доп.услуги-3",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[45,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Доход от аренды",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[46,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Доп.услуги-2",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Доп.услуги-3",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49]
[50,null,null,null,null,null,null,"Поток решений о покупке",null,null,null,null,"кв.м.",null,null,null,null,null,0,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[51,null,null,null,null,null,null,"Поток решений о покупке","Доход от аренды",null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[52,null,null,null,null,null,null,"Поток решений о покупке","Доп.услуги-2",null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Поток решений о покупке","Доп.услуги-3",null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,null,null,null,null,null,null,"Акцептованный GMV",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[57,null,null,null,null,null,null,"Акцептованный GMV","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[58,null,null,null,null,null,null,"Акцептованный GMV","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Акцептованный GMV","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[61]
[62,null,null,null,null,null,null,"Количество продаж",null,null,null,null,"кв.м.",null,null,null,null,null,0,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[63,null,null,null,null,null,null,"Количество продаж","Доход от аренды",null,null,1,"кв.м.",null,null,null,null,null,null,null,null,null,null,768600,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1800,1800,1800,1800,1800,1800,1800,1800,1800,2400,3000,3600,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200,4800,5400,6000,6600,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0]
[64,null,null,null,null,null,null,"Количество продаж","Доп.услуги-2",null,null,2,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Количество продаж","Доп.услуги-3",null,null,3,"кв.м.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[67]
[68,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[69,"ндс(+)",null,"*",null,null,null,"Продажи","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[70,"ндс(+)",null,"*",null,null,null,"Продажи","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"ндс(+)",null,"*",null,null,null,"Продажи","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73]
[74,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[75,"CF(+)",null,null,null,null,null,"Поступление ДС","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1051386873.773472,null,null,0,0,0,0,0,0,0,0,0,0,607260,1214520,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,1912869.0000000002,2550492.0000000005,3188115.0000000005,3825738.0000000005,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,4686529.05,5356033.2,6025537.3499999996,7029793.5750000011,7732772.932500002,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8435752.290000001,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,8857539.9045000002,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9300416.8997250013,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,9765437.7447112501,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10253709.631946813,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,10766395.113544155,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11304714.869221361,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,11869950.61268243,0]
[76,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,"BS",null,null,null,null,null,"Дебиторская задолженность",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"BS",null,null,null,null,null,"Дебиторская задолженность","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"BS",null,null,null,null,null,"Дебиторская задолженность","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"BS",null,null,null,null,null,"Дебиторская задолженность","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[85]
[86,"BS",null,null,null,null,null,"Авансы полученные",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"BS",null,null,null,null,null,"Авансы полученные","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"BS",null,null,null,null,null,"Авансы полученные","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"BS",null,null,null,null,null,"Авансы полученные","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91]
[92,"PL(+)",null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,876155728.14456165,null,null,0,0,0,0,0,0,0,0,0,0,506050,1012100,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,2125410.0000000005,2656762.5000000005,3188115.0000000005,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,4463361,5021281.125,5858161.3125000009,6443977.4437500015,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,0]
[93,"PL(+)",null,null,null,null,null,"Выручка","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,876155728.14456165,null,null,0,0,0,0,0,0,0,0,0,0,506050,1012100,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,1594057.5000000002,2125410.0000000005,2656762.5000000005,3188115.0000000005,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,3905440.875,4463361,5021281.125,5858161.3125000009,6443977.4437500015,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7029793.5750000011,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7381283.2537500001,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,7750347.4164375011,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8137864.7872593757,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8544758.0266223457,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,8971995.927953463,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9420595.7243511342,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,9891625.5105686914,0]
[94,"PL(+)",null,null,null,null,null,"Выручка","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"PL(+)",null,null,null,null,null,"Выручка","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[97]
[98,null,null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,175231145.62891179,null,null,0,0,0,0,0,0,0,0,0,0,101210,202420,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,425082.00000000012,531352.50000000012,637623.00000000012,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,892672.20000000019,1004256.225,1171632.2625000004,1288795.4887500005,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,0]
[99,null,null,null,null,null,null,"НДС начисленный","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,175231145.62891179,null,null,0,0,0,0,0,0,0,0,0,0,101210,202420,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,318811.50000000006,425082.00000000012,531352.50000000012,637623.00000000012,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,781088.17500000005,892672.20000000019,1004256.225,1171632.2625000004,1288795.4887500005,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1405958.7150000003,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1476256.65075,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1550069.4832875005,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1627572.9574518753,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1708951.605324469,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1794399.1855906926,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1884119.1448702272,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,1978325.1021137384,0]
[100,null,null,null,null,null,null,"НДС начисленный","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"НДС начисленный","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[103]
[104,null,null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,5039612.4686994171,null,null,0,0,0,0,0,0,0,0,0,0,3000,6000,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,12540,15675,18809.999999999996,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,26208.6,29484.674999999992,34234.983749999992,37658.482124999995,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,0]
[105,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[106,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Коммунальные расходы",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[107,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Прочие расходники",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109]
[110,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5000477.6392717492,null,null,0,0,0,0,0,0,0,0,0,300,1200,4240.5,7021.5,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9718.4999999999982,10658.999999999998,13794,17027.752499999999,20046.757499999992,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,23260.132499999992,24242.954999999994,27666.453374999997,31252.117462499991,35604.383099999992,38685.531637499997,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41266.849412249983,41636.587236749983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,43123.857635801229,43510.233662403734,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,45064.431229412279,45468.194177211895,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,47092.33063473583,47514.262915186424,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,48991.025896763509,49211.485513298947,49652.404746369808,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51195.622062117836,51426.002361397375,51886.762959956432,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53740.172467660261,54221.667293154474,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,55906.899182384223,50316.2092641458,0]
[111]
[112,"BS",null,null,null,null,null,"Авансы выданные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"BS",null,null,null,null,null,"Кредиторская задолженность",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,39134.829427667893,null,null,0,0,0,0,0,0,0,0,0,0,1500,3259.5,5643,5643,5643,5643,5643,5643,5643,5643,5329.5,7210.5,9091.5,10873.747499999998,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999956,13759.514999999898,13759.514999999898,13759.514999999898,13431.907499999914,15397.552499999874,17215.77412499988,20198.640412499895,22252.739437499898,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24464.319387749885,25758.401773499907,25758.401773499907,25758.401773499907,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25565.213760198792,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26715.648379407823,28128.818696706323,28128.818696706323,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,27917.852556481026,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29174.155921522528,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30486.99293799093,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,31858.907620200887,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,39134.829427667893,0]
[115]
[116,"SF(+)",null,null,null,null,null,"Поступление запасов",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,4199677.0572495162,null,null,0,0,0,0,0,0,0,0,0,0,2500,5000,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,10450,13062.5,15674.999999999998,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,21840.499999999996,24570.562499999996,28529.153124999993,31382.068437499998,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,0]
[117,"SF(+)",null,null,null,null,null,"Поступление запасов","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[118,"SF(+)",null,null,null,null,null,"Поступление запасов","Коммунальные расходы",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[119,"SF(+)",null,null,null,null,null,"Поступление запасов","Прочие расходники",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,2090,2612.5,3134.9999999999995,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136874999995,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[120,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[121]
[122,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.5,1567.5,1567.5,1567.5,1567.5,1567.5,1567.5,1567.5,1567.5,2090.0000000000005,2612.5,3135,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,3822.0875000000001,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136875000004,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7477.0916259187479,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8165.1709827939203,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,8916.5708424855275,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[123,null,null,null,null,null,null,"НДС к возмещению","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,335974.16457996174,null,null,0,0,0,0,0,0,0,0,0,0,200,400,627,627,627,627,627,627,627,627,627,836.00000000000011,1045,1254,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1747.2399999999998,1965.6449999999995,2282.3322499999995,2510.5654750000003,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,0]
[124,null,null,null,null,null,null,"НДС к возмещению","Коммунальные расходы",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,335974.16457996174,null,null,0,0,0,0,0,0,0,0,0,0,200,400,627,627,627,627,627,627,627,627,627,836.00000000000011,1045,1254,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1528.835,1747.2399999999998,1965.6449999999995,2282.3322499999995,2510.5654750000003,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2738.7986999999994,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2862.0446414999988,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,2990.8366503674993,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3125.4242996340358,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3266.0683931175681,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3413.0414708078565,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3566.6283369942107,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,3727.1266121589492,0]
[125,null,null,null,null,null,null,"НДС к возмещению","Прочие расходники",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,167987.08228998087,null,null,0,0,0,0,0,0,0,0,0,0,100,200,313.5,313.5,313.5,313.5,313.5,313.5,313.5,313.5,313.5,418.00000000000006,522.5,627,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,764.41750000000002,873.61999999999989,982.82249999999976,1141.1661249999997,1255.2827375000002,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1369.3993499999997,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1431.0223207499994,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1495.4183251837496,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1562.7121498170179,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1633.0341965587841,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1706.5207354039283,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1783.3141684971054,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,1863.5633060794746,0]
[126,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[127]
[128,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,0,null,null,null,null,5039612.4686994171,null,null,0,0,0,0,0,0,0,0,0,0,3000,6000,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,9404.9999999999982,12540,15675,18809.999999999996,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,22932.524999999994,26208.6,29484.674999999992,34234.983749999992,37658.482124999995,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,41081.980499999991,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,42930.669622499983,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,44862.549755512482,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,46881.364494510533,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,48991.025896763516,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,51195.622062117844,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,53499.425054913154,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,55906.89918238423,0]
[129,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[130,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Коммунальные расходы",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[131,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Прочие расходники",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[132,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[133]
[134,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,4199677.0572495162,null,null,0,0,0,0,0,0,0,0,0,0,2500,5000,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,7837.4999999999991,10450,13062.5,15674.999999999998,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,19110.4375,21840.499999999996,24570.562499999996,28529.153124999993,31382.068437499998,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,34234.983749999992,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,35775.558018749987,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,37385.458129593739,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,39067.803745425452,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,40825.854913969597,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,42663.018385098199,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,44582.854212427628,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,46589.082651986864,0]
[135,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[136,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Коммунальные расходы",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[137,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Прочие расходники",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,2090,2612.5,3134.9999999999995,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136874999995,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[138,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[139]
[140,"BS",null,null,null,null,null,"Запасы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BS",null,null,null,null,null,"Запасы","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"BS",null,null,null,null,null,"Запасы","Коммунальные расходы",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"BS",null,null,null,null,null,"Запасы","Прочие расходники",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145]
[146,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,26831962.681603458,null,null,0,0,0,0,0,0,0,0,0,0,15750,33250,52272.500000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,70297.5,88322.5,106347.5,128103.67499999999,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,146669.42499999999,165235.17499999999,189314.95275,208437.67525000003,227560.39775000003,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[147,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Доход от аренды",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,26831962.681603458,null,null,0,0,0,0,0,0,0,0,0,0,15750,33250,52272.500000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,70297.5,88322.5,106347.5,128103.67499999999,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,146669.42499999999,165235.17499999999,189314.95275,208437.67525000003,227560.39775000003,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[148,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Доп.услуги-2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Доп.услуги-3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[151]
[152,"BS(+)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,2039229.163801864,null,null,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000005,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,5342.61,6712.51,8082.41,9735.8792999999987,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,11146.876299999998,12557.873299999999,14387.936409,15841.263319000002,17294.590229000001,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[153,"BS(+)",null,null,null,null,null,"Соцсборы","Доход от аренды",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2039229.163801864,null,null,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000005,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,5342.61,6712.51,8082.41,9735.8792999999987,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,11146.876299999998,12557.873299999999,14387.936409,15841.263319000002,17294.590229000001,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[154,"BS(+)",null,null,null,null,null,"Соцсборы","Доп.услуги-2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,"BS(+)",null,null,null,null,null,"Соцсборы","Доп.услуги-3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[157]
[158,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,26690851.461772323,null,null,0,0,0,0,0,0,0,0,0,0,7875,24500,42761.25,53173.750000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,54075.000000000007,62186.25,79310,97335,117225.58749999999,129031.96250000001,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,129960.25000000003,138314.83750000002,155952.29999999999,177275.06387499999,198876.31400000001,217999.03650000005,228516.53387500002,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,229472.67000000004,232914.76005000004,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,236356.85010000001,239902.20285150001,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,243447.55560300002,247099.26893704501,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,254512.24700515636,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,258273.51173922274,262147.61441531102,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,270012.04284777038,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,278112.40413320344,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[159]
[160,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,141111.21983113512,null,null,0,0,0,0,0,0,0,0,0,0,7875,16625,26136.25,27037.5,27037.5,27037.5,27037.5,27037.5,27037.5,27037.5,27037.5,35148.75,44161.25,53173.75,64051.837500000023,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,73334.712499999907,82617.587499999907,94657.476375000086,104218.83762499969,113780.19887499977,114736.3349999995,114736.3349999995,114736.3349999995,114736.3349999995,114736.3349999995,114736.33499999996,114736.33499999996,114736.33499999996,114736.33499999996,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.7558696121,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,0]
[161]
[162,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2017780.2583875319,null,null,0,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000005,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,5342.61,6712.51,8082.41,9735.8792999999987,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,9876.9790000000012,11146.876299999998,12557.873299999999,14387.936409,15841.263319000002,17294.590229000001,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17439.922920000005,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,17963.120607600002,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,18502.014225827999,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19057.074652602842,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,19628.786892180928,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[163]
[164,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,21448.90541433217,null,null,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000009,4109.7000000000007,4109.7000000000007,4109.7000000000025,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000044,5342.6100000000006,6712.510000000002,8082.4099999999962,9735.8793000000005,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9789999999921,9876.9789999999921,11146.876300000004,12557.873300000007,14387.936408999987,15841.263318999991,17294.590228999994,17439.922920000012,17439.922920000012,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607599965,17963.120607599965,17963.120607599965,17963.120607599965,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.07465260278,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,0]
[165]
[166,null,null,null,null,null,null,"Себестоимость продаж",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,33934494.113027744,null,null,0,0,0,0,0,0,0,0,0,0,21830,43660,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,90119.6,112649.5,135179.4,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,186022.576,209275.39799999999,239995.47785,263995.02563499997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,0]
[167,null,null,null,null,null,null,"Себестоимость продаж","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,33934494.113027744,null,null,0,0,0,0,0,0,0,0,0,0,21830,43660,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,67589.7,90119.6,112649.5,135179.4,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,162769.75399999999,186022.576,209275.39799999999,239995.47785,263995.02563499997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,287994.57341999997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,297250.64033009997,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,306812.11958434043,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,316689.42141820333,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,326893.32452816714,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,337434.98965246358,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,348325.97367296927,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,359578.24425898201,0]
[168,null,null,null,null,null,null,"Себестоимость продаж","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[169,null,null,null,null,null,null,"Себестоимость продаж","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2015844.9874797689,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,3761.9999999999995,5016,6270,7523.9999999999991,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,9173.0099999999984,10483.439999999999,11793.869999999997,13693.993499999997,15063.392849999998,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,16432.792199999996,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17172.267848999993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,17945.019902204993,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,18752.545797804214,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,19596.410358705405,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,20478.248824847138,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,21399.770021965262,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,22362.759672953693,0]
[170,null,null,null,null,null,null,"Себестоимость продаж","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1007922.4937398845,null,null,0,0,0,0,0,0,0,0,0,0,600,1200,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,1880.9999999999998,2508,3135,3761.9999999999995,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,4586.5049999999992,5241.7199999999993,5896.9349999999986,6846.9967499999984,7531.6964249999992,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8216.3960999999981,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8586.1339244999963,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,8972.5099511024964,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9376.272898902107,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,9798.2051793527025,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10239.124412423569,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,10699.885010982631,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,11181.379836476846,0]
[171,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[172,null,null,null,null,null,null,"Себестоимость продаж","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[173,null,null,null,null,null,null,"Себестоимость продаж","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2040902.4209748639,null,null,0,0,0,0,0,0,0,0,0,0,1330,2660,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,5479.5999999999995,6849.5,8219.4,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,11287.976000000001,12698.973,14533.2691,15986.596010000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[174,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,"Себестоимость продаж","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189]
[190,"PL(-)",null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[191,"PL(-)",null,null,null,null,null,"Себестоимость","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[192,"SF(-)",null,null,null,null,null,"Себестоимость","Доход от аренды","Содержание и эксплуатация зданий",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[193,"SF(-)",null,null,null,null,null,"Себестоимость","Доход от аренды","Коммунальные расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[194,"SF(-)",null,null,null,null,null,"Себестоимость","Доход от аренды","Прочие расходники",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,2090,2612.5,3134.9999999999995,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136874999995,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196,"BS(-)",null,null,null,null,null,"Себестоимость","Доход от аренды","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[197,"BS(-)",null,null,null,null,null,"Себестоимость","Доход от аренды","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2040902.4209748639,null,null,0,0,0,0,0,0,0,0,0,0,1330,2660,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,5479.5999999999995,6849.5,8219.4,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,11287.976000000001,12698.973,14533.2691,15986.596010000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[198,"PL(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-2","Содержание и эксплуатация зданий",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-2","Коммунальные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-2","Прочие расходники",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[203,"BS(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,"BS(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,"PL(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-3","Содержание и эксплуатация зданий",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-3","Коммунальные расходы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-3","Прочие расходники",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[210,"BS(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"BS(-)",null,null,null,null,null,"Себестоимость","Доп.услуги-3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213]
[214,null,null,null,null,null,null,"Списание на себестоимость",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,0,null,null,null,33094558.701577798,null,null,0,0,0,0,0,0,0,0,0,0,21330,42660,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,66022.2,88029.6,110037,132044.4,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,158947.66649999999,181654.476,204361.2855,234289.64722499999,257718.6119475,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,281147.57666999998,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,290095.52872634999,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,299335.02795842168,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,308875.86066911829,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,318728.15354537318,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,328902.38597544393,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,339409.40283048374,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,350260.42772858462,0]
[215,null,null,null,null,null,null,"Списание на себестоимость","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[216,null,null,null,null,null,null,"Списание на себестоимость","Коммунальные расходы",null,null,2,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1679870.8228998063,null,null,0,0,0,0,0,0,0,0,0,0,1000,2000,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,3134.9999999999995,4180,5225,6269.9999999999991,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,7644.1749999999993,8736.1999999999989,9828.2249999999985,11411.661249999997,12552.827374999999,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,13693.993499999997,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14310.223207499994,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,14954.183251837494,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,15627.12149817018,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,16330.341965587839,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17065.207354039281,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,17833.141684971051,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,18635.633060794746,0]
[217,null,null,null,null,null,null,"Списание на себестоимость","Прочие расходники",null,null,3,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,839935.41144990316,null,null,0,0,0,0,0,0,0,0,0,0,500,1000,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,1567.4999999999998,2090,2612.5,3134.9999999999995,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,3822.0874999999996,4368.0999999999995,4914.1124999999993,5705.8306249999987,6276.4136874999995,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,6846.9967499999984,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7155.1116037499969,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7477.091625918747,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,7813.5607490850898,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8165.1709827939194,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8532.6036770196406,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,8916.5708424855256,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,9317.8165303973728,0]
[218,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[219,null,null,null,null,null,null,"Списание на себестоимость","ФОТ производственных рабочих",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,26853979.223353457,null,null,0,0,0,0,0,0,0,0,0,0,17500,35000,54075,54075,54075,54075,54075,54075,54075,54075,54075,72100,90125,108150,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,129960.25,148526,167091.75,191227.22500000001,210349.94750000001,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,0]
[220,null,null,null,null,null,null,"Списание на себестоимость","Соцсборы",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2040902.4209748639,null,null,0,0,0,0,0,0,0,0,0,0,1330,2660,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,4109.7,5479.5999999999995,6849.5,8219.4,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,9876.9789999999994,11287.976000000001,12698.973,14533.2691,15986.596010000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17439.922920000001,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,17963.120607599998,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19057.074652602838,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,19628.786892180924,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20217.65049894635,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,20824.180013914742,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,21448.905414332185,0]
[221]
[222,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-23689.798922959715,null,null,0,0,0,0,0,0,0,0,0,0,-1883,-3766,-5705.4899999999907,-5705.4899999999907,-5705.4899999999616,-5705.4899999999907,-5705.4899999999907,-5705.4899999999907,-5705.4899999999907,-5705.4899999999907,-5705.4899999998743,-7644.979999999865,-9584.4699999998556,-11523.959999999963,-13521.63469999982,-13521.63469999982,-13521.63469999982,-13521.63469999982,-13521.634700000053,-13521.634700000053,-13521.63469999982,-13521.63469999982,-13521.63469999982,-13521.634699999355,-15519.309399999212,-17516.98409999907,-19574.589040998369,-21632.193981999066,-23689.798922998831,-23689.798922998831,-23689.798922998831,-23689.798922999762,-23689.798923000693,-23689.798922999762,-23689.798923000693,-23689.798923000693,-23689.798923001625,-23689.798923001625,-23689.798923000693,-23689.798922999762,-23689.798922998831,-23689.798922998831,-23689.798922996968,-23689.798922996037,-23689.798922996037,-23689.798922995105,-23689.798922995105,-23689.798922995105,-23689.798922995105,-23689.798922995105,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922995105,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.79892299138,-23689.79892299138,-23689.798922989517,-23689.798922987655,-23689.798922987655,-23689.798922985792,-23689.79892298393,-23689.79892298393,-23689.798922982067,-23689.798922980204,-23689.798922980204,-23689.798922982067,-23689.798922982067,-23689.798922978342,-23689.798922978342,-23689.798922978342,-23689.798922978342,-23689.798922978342,-23689.798922974616,-23689.798922978342,-23689.798922974616,-23689.798922974616,-23689.798922970891,-23689.798922970891,-23689.798922970891,-23689.798922967166,-23689.79892296344,-23689.79892296344,-23689.798922959715,-23689.798922959715,-23689.79892295599,-23689.798922952265,-23689.798922952265,-23689.798922952265,-23689.798922948539,-23689.798922944814,-23689.798922948539,-23689.798922948539,-23689.798922948539,-23689.798922948539,-23689.798922952265,-23689.798922948539,-23689.798922952265,-23689.798922952265,-23689.798922952265,-23689.798922952265,-23689.79892295599,-23689.798922952265,-23689.798922952265,-23689.79892295599,-23689.79892295599,-23689.79892295599,-23689.79892295599,-23689.798922959715,-23689.798922959715,-23689.79892295599,-23689.79892295599,-23689.798922959715,-23689.798922959715,-23689.798922959715,0]
[223,"BS",null,null,null,null,null,"Незавершенное производство","Содержание и эксплуатация зданий",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,"BS",null,null,null,null,null,"Незавершенное производство","Коммунальные расходы",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"BS",null,null,null,null,null,"Незавершенное производство","Прочие расходники",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[227,"BS",null,null,null,null,null,"Незавершенное производство","ФОТ производственных рабочих",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-22016.541749998927,null,null,0,0,0,0,0,0,0,0,0,0,-1750,-3500,-5302.5,-5302.5,-5302.5,-5302.5,-5302.5,-5302.5,-5302.5,-5302.5,-5302.5,-7105,-8907.5,-10710,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-12566.574999999953,-14423.149999999907,-16279.725000000093,-18191.997250000015,-20104.269500000402,-22016.541750000324,-22016.541750000324,-22016.541750000324,-22016.541750000324,-22016.541750000324,-22016.541750000324,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749999858,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,-22016.541749998927,0]
[228,"BS",null,null,null,null,null,"Незавершенное производство","Соцсборы",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-1673.2571729999036,null,null,0,0,0,0,0,0,0,0,0,0,-133,-266,-402.98999999999887,-402.98999999999796,-402.98999999999614,-402.98999999999432,-402.98999999999432,-402.98999999999432,-402.98999999999432,-402.98999999999069,-402.98999999998341,-539.97999999998137,-676.96999999997934,-813.95999999998457,-955.05969999998342,-955.05969999998342,-955.05969999996887,-955.05969999995432,-955.05969999993977,-955.05969999992521,-955.05969999991066,-955.05969999989611,-955.05969999989611,-955.05969999989611,-1096.1593999998877,-1237.2590999998793,-1382.5917909998971,-1527.9244819999149,-1673.2571729999327,-1673.2571729999327,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729997871,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,-1673.2571729999036,0]
[229]
[230,"PL",null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,969440,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,2037380.4000000004,2546725.5000000005,3056070.6000000006,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,4281706.5240000002,4816919.8394999998,5623871.665275001,6186258.8318025013,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,0]
[231,"PL",null,null,null,null,null,"Валовая прибыль","Доход от аренды",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,969440,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,1528035.3000000003,2037380.4000000004,2546725.5000000005,3056070.6000000006,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,3746493.2085000002,4281706.5240000002,4816919.8394999998,5623871.665275001,6186258.8318025013,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,6748645.9983300008,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7091187.7250236506,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7451012.3884790791,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,7828988.9265902573,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8226029.8730769726,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,8643093.5419780184,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9081186.3215206508,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,9541365.0828401074,0]
[232,"PL",null,null,null,null,null,"Валовая прибыль","Доп.услуги-2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,"PL",null,null,null,null,null,"Валовая прибыль","Доп.услуги-3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,0,0,0,0,0,0,0,0,0,-300,598185,1184582.5,1860559.2500000002,1846317.5400000003,1845279.3000000003,1845279.3000000003,1845279.3000000003,1845279.3000000003,1845279.3000000003,1845279.3000000003,1844965.8000000003,2473537.0500000003,3089668.3900000006,3704662.7375000003,4541174.2949999999,4524828.6831999999,4523759.2960000001,4523759.2960000001,4523759.2960000001,4523759.2960000001,4523759.2960000001,4523759.2960000001,4523759.2960000001,4523431.6885000002,5183598.4285000004,5830771.7203249997,6808708.520362501,7483904.2989910021,8163226.4585435009,8148859.1853960007,8147757.7165800007,8147757.7165800007,8147757.7165800007,8147757.7165800007,8147757.7165800007,8147757.7165800007,8147757.7165800007,8147572.8476677509,8565548.6342932507,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560289.2641698997,8560096.0761565994,8999041.3426034972,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993604.7801406607,8993402.8986667618,9454368.2673711646,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448748.323293047,9448537.3571528215,9932626.0473738685,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926816.3074186463,9926595.84780211,10434966.307490293,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428960.123891691,10428729.743592411,10962598.412914688,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956388.895548392,10956148.148135645,11516792.361242156,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11510372.368423449,11515963.058341686,0]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,0,0,0,0,0,0,0,0,0,0,100710,201420,317244.00000000006,317244.00000000006,317244.00000000006,317244.00000000006,317244.00000000006,317244.00000000006,317244.00000000006,317244.00000000006,317244.00000000006,422992.00000000012,528740.00000000012,634488.00000000012,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,777266.08750000002,888304.10000000021,999342.11249999993,1165926.4318750005,1282519.0750625005,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1399111.7182500004,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1469101.5391462501,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1542592.3916615818,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1619759.3967027902,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1700786.4343416751,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1785866.5819136729,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1875202.5740277416,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,1969007.285583341,0]
[237,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,843262864.39765525,null,null,0,0,0,0,0,0,0,0,0,0,495292,1476571.5,3017947.26,4547020.7999999998,6075056.0999999996,7603091.4000000004,9131126.7000000011,10659162.000000002,12187197.300000003,13715232.600000003,15242954.400000004,17291559.960000005,19850548.860000007,22918784.107500006,26680694.640300006,30428257.236000005,34174750.444499999,37921243.653000005,41667736.86150001,45414230.070000008,49160723.278500013,52907216.487000018,56653709.695500024,60399875.296500027,64693171.950300023,69522603.883425012,75163328.366971523,81362655.985958993,88124713.121311501,94874460.588457495,101623106.58678751,108371752.5851175,115120398.58344752,121869044.58177751,128617690.58010752,135366336.57843751,142114982.5767675,148863443.70618528,155959890.80133229,163051078.52635595,170142266.25137961,177233453.97640327,184324641.70142689,191415829.42645055,198507017.15147421,205598204.87649786,212689392.60152152,219780580.32654515,226871768.05156881,233962762.58857918,241419211.5395211,248870223.92800015,256321236.31647921,263772248.70495826,271223261.09343725,278674273.48191631,286125285.87039536,293576298.25887442,301027310.64735347,308478323.03583252,315929335.42431158,323380145.93131673,331214754.80198514,339043743.72857535,346872732.65516561,354701721.58175588,362530710.50834608,370359699.43493629,378188688.36152661,386017677.28811687,393846666.21470708,401675655.14129728,409504644.06788754,417333422.02833754,425565261.64136976,433791291.51444679,442017321.38752371,450243351.26060075,458469381.13367778,466695411.00675482,474921440.87983185,483147470.75290889,491373500.62598592,499599530.49906296,507825560.37213999,516051369.78560048,524700469.51117718,533343563.05315524,541986656.59513319,550629750.13711119,559272843.67908931,567915937.22106731,576559030.76304531,585202124.30502343,593845217.84700143,602488311.38897955,611131404.93095756,619774268.09263623,628861663.9315232,637942850.25304377,647024036.57456434,656105222.8960849,665186409.21760547,674267595.53912616,683348781.86064672,692429968.18216729,701511154.50368798,710592340.82520854,719673527.14672899,728754472.720837,738302257.7964958,747843622.87933588,757384987.96217608,766926353.04501605,776467718.12785625,786009083.21069634,795550448.29353642,805091813.37637663,814633178.45921659,824174543.5420568,833715908.62489688,843262864.39765525,0]
[238,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-23689.798922959715,null,null,0,0,0,0,0,0,0,0,0,0,-1883,-3766,-5705.4899999999907,-5705.4899999999907,-5705.4899999999616,-5705.4899999999907,-5705.4899999999907,-5705.4899999999907,-5705.4899999999907,-5705.4899999999907,-5705.4899999998743,-7644.979999999865,-9584.4699999998556,-11523.959999999963,-13521.63469999982,-13521.63469999982,-13521.63469999982,-13521.63469999982,-13521.634700000053,-13521.634700000053,-13521.63469999982,-13521.63469999982,-13521.63469999982,-13521.634699999355,-15519.309399999212,-17516.98409999907,-19574.589040998369,-21632.193981999066,-23689.798922998831,-23689.798922998831,-23689.798922998831,-23689.798922999762,-23689.798923000693,-23689.798922999762,-23689.798923000693,-23689.798923000693,-23689.798923001625,-23689.798923001625,-23689.798923000693,-23689.798922999762,-23689.798922998831,-23689.798922998831,-23689.798922996968,-23689.798922996037,-23689.798922996037,-23689.798922995105,-23689.798922995105,-23689.798922995105,-23689.798922995105,-23689.798922995105,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922995105,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.798922993243,-23689.79892299138,-23689.79892299138,-23689.798922989517,-23689.798922987655,-23689.798922987655,-23689.798922985792,-23689.79892298393,-23689.79892298393,-23689.798922982067,-23689.798922980204,-23689.798922980204,-23689.798922982067,-23689.798922982067,-23689.798922978342,-23689.798922978342,-23689.798922978342,-23689.798922978342,-23689.798922978342,-23689.798922974616,-23689.798922978342,-23689.798922974616,-23689.798922974616,-23689.798922970891,-23689.798922970891,-23689.798922970891,-23689.798922967166,-23689.79892296344,-23689.79892296344,-23689.798922959715,-23689.798922959715,-23689.79892295599,-23689.798922952265,-23689.798922952265,-23689.798922952265,-23689.798922948539,-23689.798922944814,-23689.798922948539,-23689.798922948539,-23689.798922948539,-23689.798922948539,-23689.798922952265,-23689.798922948539,-23689.798922952265,-23689.798922952265,-23689.798922952265,-23689.798922952265,-23689.79892295599,-23689.798922952265,-23689.798922952265,-23689.79892295599,-23689.79892295599,-23689.79892295599,-23689.79892295599,-23689.798922959715,-23689.798922959715,-23689.79892295599,-23689.79892295599,-23689.798922959715,-23689.798922959715,-23689.798922959715,0]
[241,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,843286554.19657826,null,null,0,0,0,0,0,0,0,0,0,-300,497175,1480337.5,3023652.75,4552726.29,6080761.5899999999,7608796.8900000006,9136832.1900000013,10664867.490000002,12192902.790000003,13720938.090000004,15248659.890000004,17299204.940000005,19860133.330000006,22930308.067500006,26694216.275000006,30441778.870700005,34188272.0792,37934765.287700005,41681258.49620001,45427751.704700008,49174244.913200013,52920738.121700019,56667231.330200024,60413396.931200027,64708691.259700023,69540120.867525011,75182902.956012517,81384288.179940999,88148402.920234501,94898150.387380496,101646796.38571051,108395442.3840405,115144088.38237052,121892734.38070051,128641380.37903053,135390026.37736052,142138672.37569052,148887133.5051083,155983580.60025531,163074768.32527894,170165956.05030259,177257143.77532625,184348331.50034988,191439519.22537354,198530706.95039719,205621894.67542085,212713082.40044451,219804270.12546813,226895457.85049179,233986452.38750216,241442901.33844408,248893913.72692314,256344926.11540219,263795938.50388125,271246950.89236027,278697963.28083932,286148975.66931838,293599988.05779743,301051000.44627649,308502012.83475554,315953025.22323459,323403835.73023975,331238444.60090816,339067433.52749836,346896422.45408863,354725411.38067889,362554400.3072691,370383389.2338593,378212378.16044956,386041367.08703983,393870356.01363003,401699344.94022024,409528333.8668105,417357111.82726049,425588951.44029272,433814981.31336975,442041011.18644667,450267041.0595237,458493070.93260074,466719100.80567777,474945130.67875481,483171160.55183184,491397190.42490888,499623220.29798591,507849250.17106295,516075059.58452344,524724159.31010014,533367252.8520782,542010346.3940562,550653439.9360342,559296533.47801232,567939627.01999032,576582720.56196833,585225814.10394633,593868907.64592433,602512001.18790245,611155094.72988045,619797957.89155912,628885353.7304461,637966540.05196667,647047726.37348723,656128912.6950078,665210099.01652837,674291285.33804905,683372471.65956962,692453657.98109019,701534844.30261087,710616030.62413144,719697216.94565201,728778162.51975989,738325947.59541869,747867312.6782589,757408677.76109898,766950042.84393907,776491407.92677927,786032773.00961936,795574138.09245944,805115503.17529953,814656868.25813961,824198233.34097981,833739598.4238199,843286554.19657826,0]
[243,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[244,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,843262864.39765549,null,null,0,0,0,0,0,0,0,0,0,0,495292,1476571.5,3017947.2600000002,4547020.8000000007,6075056.1000000006,7603091.4000000013,9131126.7000000011,10659162.000000002,12187197.300000003,13715232.600000003,15242954.400000004,17291559.960000005,19850548.860000007,22918784.107500006,26680694.640300006,30428257.236000009,34174750.444500014,37921243.653000012,41667736.86150001,45414230.070000008,49160723.278500006,52907216.487000003,56653709.695500001,60399875.296499997,64693171.950300001,69522603.883424997,75163328.366971493,81362655.985959008,88124713.121311501,94874460.588457495,101623106.58678749,108371752.58511749,115120398.58344749,121869044.58177748,128617690.58010748,135366336.57843751,142114982.5767675,148863443.70618525,155959890.80133227,163051078.52635592,170142266.25137958,177233453.97640324,184324641.70142689,191415829.42645055,198507017.15147421,205598204.87649786,212689392.60152152,219780580.32654518,226871768.05156884,233962762.58857918,241419211.53952113,248870223.92800021,256321236.3164793,263772248.70495838,271223261.09343743,278674273.48191649,286125285.87039554,293576298.2588746,301027310.64735365,308478323.0358327,315929335.42431176,323380145.93131691,331214754.80198526,339043743.72857553,346872732.65516579,354701721.58175606,362530710.50834632,370359699.43493658,378188688.36152685,386017677.28811711,393846666.21470737,401675655.14129764,409504644.0678879,417333422.02833796,425565261.64137018,433791291.51444715,442017321.38752413,450243351.2606011,458469381.13367808,466695411.00675505,474921440.87983203,483147470.752909,491373500.62598598,499599530.49906296,507825560.37213993,516051369.78560036,524700469.51117694,533343563.05315495,541986656.59513295,550629750.13711095,559272843.67908895,567915937.22106695,576559030.76304495,585202124.30502295,593845217.84700096,602488311.38897896,611131404.93095696,619774268.09263575,628861663.93152273,637942850.25304341,647024036.5745641,656105222.89608479,665186409.21760547,674267595.53912616,683348781.86064684,692429968.18216753,701511154.50368822,710592340.8252089,719673527.14672959,728754472.72083747,738302257.79649627,747843622.87933636,757384987.96217644,766926353.04501653,776467718.12785661,786009083.2106967,795550448.29353678,805091813.37637687,814633178.45921695,824174543.54205704,833715908.62489712,843262864.39765549,0]
[245,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,843061169.44298232,null,null,0,0,0,0,0,0,0,0,0,0,484720,1454160,2982195.3000000003,4510230.6000000006,6038265.9000000004,7566301.2000000011,9094336.5000000019,10622371.800000003,12150407.100000003,13678442.400000004,15206477.700000005,17243858.100000005,19790583.600000005,22846654.200000007,26593147.408500008,30339640.61700001,34086133.825500011,37832627.034000009,41579120.242500007,45325613.451000005,49072106.659500003,52818599.868000001,56565093.076499999,60311586.284999996,64593292.809,69410212.648499995,75034084.313775003,81220343.145577505,87968989.143907502,94717635.142237499,101466281.1405675,108214927.13889749,114963573.13722749,121712219.13555749,128460865.13388748,135209511.1322175,141958157.13054749,148706803.12887749,155797990.85390115,162889178.5789248,169980366.30394846,177071554.02897212,184162741.75399578,191253929.47901943,198345117.20404309,205436304.92906675,212527492.6540904,219618680.37911406,226709868.10413772,233801055.82916138,241252068.21764046,248703080.60611954,256154092.99459863,263605105.38307771,271056117.77155679,278507130.16003585,285958142.5485149,293409154.93699396,300860167.32547301,308311179.71395206,315762192.10243112,323213204.49091017,331042193.41750044,338871182.3440907,346700171.27068096,354529160.19727123,362358149.12386149,370187138.05045176,378016126.97704202,385845115.90363228,393674104.83022255,401503093.75681281,409332082.68340307,417161071.60999334,425387101.48307031,433613131.35614729,441839161.22922426,450065191.10230124,458291220.97537822,466517250.84845519,474743280.72153217,482969310.59460914,491195340.46768612,499421370.34076309,507647400.21384007,515873430.08691704,524516523.62889504,533159617.17087305,541802710.71285105,550445804.25482905,559088897.79680705,567731991.33878505,576375084.88076305,585018178.42274106,593661271.96471906,602304365.50669706,610947459.04867506,619590552.59065306,628671738.91217375,637752925.23369443,646834111.55521512,655915297.87673581,664996484.19825649,674077670.51977718,683158856.84129786,692240043.16281855,701321229.48433924,710402415.80585992,719483602.12738061,728564788.4489013,738106153.53174138,747647518.61458147,757188883.69742155,766730248.78026164,776271613.86310172,785812978.94594181,795354344.02878189,804895709.11162198,814437074.19446206,823978439.27730215,833519804.36014223,843061169.44298232,0]
[246,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,39134.829427667893,null,null,0,0,0,0,0,0,0,0,0,0,1500,3259.5,5643,5643,5643,5643,5643,5643,5643,5643,5329.5,7210.5,9091.5,10873.747499999998,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999956,13759.514999999898,13759.514999999898,13759.514999999898,13431.907499999914,15397.552499999874,17215.77412499988,20198.640412499895,22252.739437499898,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24464.319387749885,25758.401773499907,25758.401773499907,25758.401773499907,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25565.213760198792,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26715.648379407823,28128.818696706323,28128.818696706323,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,27917.852556481026,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29174.155921522528,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30486.99293799093,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,31858.907620200887,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,39134.829427667893,0]
[248,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,141111.21983113512,null,null,0,0,0,0,0,0,0,0,0,0,7875,16625,26136.25,27037.5,27037.5,27037.5,27037.5,27037.5,27037.5,27037.5,27037.5,35148.75,44161.25,53173.75,64051.837500000023,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,64980.125,73334.712499999907,82617.587499999907,94657.476375000086,104218.83762499969,113780.19887499977,114736.3349999995,114736.3349999995,114736.3349999995,114736.3349999995,114736.3349999995,114736.33499999996,114736.33499999996,114736.33499999996,114736.33499999996,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,118178.42505000066,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,121723.77780150063,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,125375.49113554507,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.75586961024,129136.7558696121,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,133010.85854570195,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,137001.18430207297,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,141111.21983113512,0]
[249,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,21448.90541433217,null,null,0,0,0,0,0,0,0,0,0,0,1197,2527,3972.7100000000009,4109.7000000000007,4109.7000000000007,4109.7000000000025,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000007,4109.7000000000044,5342.6100000000006,6712.510000000002,8082.4099999999962,9735.8793000000005,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9790000000066,9876.9789999999921,9876.9789999999921,11146.876300000004,12557.873300000007,14387.936408999987,15841.263318999991,17294.590228999994,17439.922920000012,17439.922920000012,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17439.922919999983,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607600024,17963.120607599965,17963.120607599965,17963.120607599965,17963.120607599965,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,18502.014225827996,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.074652602896,19057.07465260278,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,19628.78689218103,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20217.65049894643,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,20824.180013914825,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,21448.90541433217,0]
[250,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252]
[253,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,46221748.706406534,null,null,0,0,55000,55000,55000,5000,60800,93800,93800,93800,110922.5,128045,146438.52499999999,196438.52499999999,196438.52499999999,196438.52499999999,196438.52499999999,146438.52499999999,148152.52499999999,154752.52499999999,154752.52499999999,172298.7,189844.875,207391.05,227991.92174999998,227991.92174999998,277991.92174999998,277991.92174999998,277991.92174999998,277991.92174999998,279759.34174999996,237679.34174999999,237679.34174999999,237679.34174999999,255661.902,273644.46224999998,296121.79057499999,314553.82763249998,332985.86468999996,332985.86468999996,332985.86468999996,332985.86468999996,334808.40729,344312.40729,344312.40729,344312.40729,344312.40729,344312.40729,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,349867.94063069997,351747.36450869997,363152.16450870002,363152.16450870002,363152.16450870002,363152.16450870002,363152.16450870002,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,368874.36384962098,370812.48569396092,384498.24569396093,384498.24569396093,384498.24569396093,384498.24569396093,384498.24569396093,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,390392.11101510958,392390.80752727983,408813.71952727984,408813.71952727984,408813.71952727984,408813.71952727984,408813.71952727984,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,414884.40080806287,416945.6107787232,436653.10517872323,436653.10517872323,436653.10517872323,436653.10517872323,436653.10517872323,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,442905.90689792979,445031.63335899112,468680.62663899112,468680.62663899112,468680.62663899112,468680.62663899112,468680.62663899112,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,475121.01240977389,477313.32486551243,505692.11680151243,505692.11680151243,505692.11680151243,505692.11680151243,505692.11680151243,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,512325.71414541872,514586.75088571699,548641.30120891694,548641.30120891694,548641.30120891694,548641.30120891694,548641.30120891694,0]
[256,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,600000,null,null,0,0,50000,50000,50000,0,0,0,0,0,0,0,0,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,8156312.8471122822,null,null,0,0,0,0,0,0,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,57514,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,59281.42,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,61103.962599999999,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,62983.386477999993,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,64921.508322339985,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,66920.204834510194,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,68981.414805170512,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,71107.141266231862,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,73299.453721970393,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,75560.49046226863,0]
[266,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,553394.19005211059,null,null,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[267,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,321416.15637450112,null,null,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,3257.7892535548831,0]
[271,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[277,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1027388.6023679998,null,null,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,6220.7999999999993,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,18575.209267199996,0]
[280]
[283,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8561571.6863999926,null,null,0,0,0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0]
[285,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[290,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,541666.66666666744,null,null,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0]
[291,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,553394.19005211059,null,null,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[300,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,0,null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[304,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,0,null,null,null,"начисление",null,null,null,null,null,null,1530676.8157311452,null,null,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[305,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,0,null,null,null,"начисление",null,null,null,null,null,null,856157.1686400004,null,null,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,4320,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,5184,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,6220.8,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,7464.96,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,8957.9519999999993,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,10749.542399999998,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,12899.450879999999,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,15479.341055999997,0]
[309,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2785948.4637370831,null,null,0,0,9166.6666666666642,9166.6666666666642,9166.6666666666642,833.33333333333303,1166.6666666666715,6666.6666666666715,6666.6666666666715,6666.6666666666715,7166.6666666666715,7666.6666666666715,8166.666666666657,16500,16500,16500,16500,8166.666666666657,8183.3333333333139,9283.333333333343,9283.333333333343,9783.3333333333721,10283.333333333314,10783.333333333314,11283.333333333314,11283.333333333314,19616.666666666628,19616.666666666628,19616.666666666628,19616.666666666628,19634.166666666628,12620.833333333343,12620.833333333343,12620.833333333343,13120.833333333314,13620.833333333314,14120.833333333314,14620.833333333256,15120.833333333256,15120.833333333256,15120.833333333256,15120.833333333256,15139.208333333314,16723.208333333372,16723.208333333372,16723.208333333372,16723.208333333372,16723.208333333372,16723.208333333314,16723.208333333314,16723.208333333314,16723.208333333314,16723.208333333314,16723.208333333314,16742.502083333326,18643.302083333372,18643.302083333372,18643.302083333372,18643.302083333372,18643.302083333372,18643.302083333314,18643.302083333314,18643.302083333314,18643.302083333314,18643.302083333314,18643.302083333314,18663.560520833242,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20944.520520833321,20965.791880208359,23702.94388020836,23702.94388020836,23702.94388020836,23702.94388020836,23702.94388020836,23702.943880208302,23702.943880208302,23702.943880208302,23702.943880208302,23702.943880208302,23702.943880208302,23725.278807552124,27009.861207552138,27009.861207552138,27009.861207552138,27009.861207552138,27009.861207552138,27009.86120755208,27009.86120755208,27009.86120755208,27009.86120755208,27009.86120755208,27009.86120755208,27033.312881262973,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30974.811761263001,30999.4360186595,35729.234674659499,35729.234674659499,35729.234674659499,35729.234674659499,35729.234674659499,35729.234674659558,35729.234674659558,35729.234674659558,35729.234674659558,35729.234674659558,35729.234674659558,35755.090144925867,41430.848532125819,41430.848532125819,41430.848532125819,41430.848532125819,41430.848532125819,0]
[310]
[313,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[315,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,600000,null,null,0,0,46666.666666666664,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,46666.666666666664,50000,50000,50000,50000,3333.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,649666.66666666674,null,null,0,0,4666.666666666667,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
[323,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7247904.5912020756,null,null,0,0,0,0,0,0,25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50750,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,52272.5,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53840.675000000003,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,55455.895250000001,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57119.572107499989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,58833.159270724995,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,60598.154048846744,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,62416.098670312145,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,64288.581630421511,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,66217.239079334162,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[324,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,548287.30781060294,null,null,0,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[328,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2290680,null,null,0,0,0,0,0,0,0,0,0,180,720,2520,4140,5400,5400,5400,5400,5400,5400,5400,5580,6120,7920,9720,11340,12600,12600,12600,12600,12600,12600,12600,12600,12780,13320,15120,16920,18720,20340,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,21600,19440,0]
[330,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-3",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,20034651.00264173,null,null,0,0,0,0,0,0,0,0,0,0,6562.5,19687.5,33403.125,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,47315.625,60834.375,74353.125,89291.34375,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,104432.34375,118356.65625,134369.61562500001,150591.43968750001,164933.4815625,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,174686.0700375,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,179926.65213862498,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,185324.45170278376,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,190884.18525386724,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,196610.71081148327,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,202509.03213582776,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,208584.30309990258,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[334,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1514590.136670396,null,null,0,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[338]
[339,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,139431.32435695454,null,null,0,0,0,0,0,0,25000,25000,25000,25000,31562.5,38125,45278.125,45278.125,45278.125,45278.125,45278.125,45278.125,46028.125,46028.125,46028.125,52787.5,59546.875,66306.25,74485.09375,74485.09375,74485.09375,74485.09375,74485.09375,74485.09375,75257.59375,75257.59375,75257.59375,75257.59375,82219.75,89181.90625,98232.709375000093,105403.73031249992,112574.75124999974,112574.7512500002,112574.75124999974,112574.75124999927,113370.42625000048,113370.42624999909,113370.42625000048,113370.42624999909,113370.42625000048,113370.42624999955,115951.99378749961,115951.99378750008,115951.99378750008,115951.99378750008,115951.99378749914,115951.99378750008,116771.53903749958,116771.53903749958,116771.53903749958,116771.53903749958,116771.53903749958,116771.53903749865,119430.55360112339,119430.55360112432,119430.55360112526,119430.55360112526,119430.55360112339,119430.55360112432,120274.68520862423,120274.6852086233,120274.68520862423,120274.68520862423,120274.68520862423,120274.68520862516,123013.47020915803,123013.47020915896,123013.47020915896,123013.47020915896,123013.47020915896,123013.47020915896,123882.9257648848,123882.9257648848,123882.9257648848,123882.9257648848,123882.9257648848,123882.9257648848,126703.87431543134,126703.8743154332,126703.87431543134,126703.8743154332,126703.87431543134,126703.8743154332,127599.41353782825,127599.41353783011,127599.41353782825,127599.41353783011,127599.41353782825,127599.41353783011,130504.99054489471,130504.99054489657,130504.99054489471,130504.99054489657,130504.99054489471,130504.99054489657,131427.39594396576,131427.3959439639,131427.39594396204,131427.3959439639,131427.39594396576,131427.3959439639,134420.1402612403,134420.14026124217,134420.14026124403,134420.14026124217,134420.1402612403,134420.14026124217,135370.21782228164,135370.21782228351,135370.21782228723,135370.21782228351,135370.21782228351,135370.21782228351,138452.74446908385,138452.74446908385,138452.74446908012,138452.74446908012,138452.74446908385,138452.74446908012,139431.32435695454,139431.32435695454,139431.32435695454,139431.32435695082,139431.32435695454,139431.32435695454,0]
[342]
[343,"BS",null,null,null,null,null,"Задолженность по прямым расходам",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,25533.333333342336,null,null,0,0,3666.6666666666715,3666.6666666666715,3666.6666666666861,333.33333333334303,333.33333333334303,333.33333333337214,333.33333333337214,33.333333333372138,1833.3333333333721,3633.3333333333721,5733.333333333394,9066.6666666667661,9066.666666666657,9066.6666666666497,9066.6666666666497,5733.3333333331684,5733.3333333331611,5733.3333333333867,5433.333333333394,7233.3333333336777,9033.3333333334886,10833.333333333299,12933.333333333227,12933.33333333279,16266.666666665798,16266.666666665784,16266.666666665798,16266.666666665813,16266.666666665711,12933.333333331786,12933.333333331757,12633.333333331786,14433.333333331873,16233.333333331975,18033.333333331888,19833.333333331859,21933.333333331888,21933.333333331393,21933.333333331859,21933.333333332324,21933.333333331568,21933.333333333925,21933.333333332557,21933.333333334012,21933.333333332615,21933.333333333547,21933.33333333378,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333334245,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333334303,21933.333333335642,21933.333333334711,21933.33333333378,21933.33333333378,21933.333333335642,21933.333333334594,21933.333333333838,21933.333333333023,21933.333333331975,21933.333333331975,21933.333333332092,21933.33333333116,21933.333333332441,21933.333333331509,21933.333333331393,21933.333333331509,21933.333333331509,21933.333333331509,21933.33333333116,21933.333333331277,21933.333333331277,21933.333333331277,21933.33333333116,21933.333333331277,21933.333333333372,21933.333333331509,21933.333333333256,21933.333333331277,21933.333333333372,21933.333333331509,21933.33333333116,21933.333333329414,21933.333333331277,21933.333333329414,21933.33333333116,21933.333333329181,21933.333333331509,21933.333333329763,21933.333333331626,21933.333333329763,21933.333333331509,21933.333333329996,21933.333333329065,21933.33333333116,21933.33333333279,21933.33333333116,21933.33333333279,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333336515,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333339775,21933.33333333768,21933.333333333954,21933.33333333768,21933.333333337912,21933.33333333768,21933.333333337912,21933.333333338145,21933.333333341638,21933.333333341638,21933.333333337912,21933.333333341638,21933.333333342103,21933.333333342336,21933.333333342103,21933.333333345829,21933.333333342103,25533.333333342336,0]
[347,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доход от аренды",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,10273886.023679996,null,null,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,185752.09267199997,0]
[349,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1537200,null,null,0,0,0,0,0,0,0,0,0,0,1200,2400,3600,3600,3600,3600,3600,3600,3600,3600,3600,4800,6000,7200,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,9600,10800,12000,13200,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,0]
[353,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,600000,null,null,0,0,25000,35000,50000,25000,15000,0,0,0,0,0,0,25000,35000,50000,50000,25000,15000,0,0,0,0,0,0,0,25000,35000,50000,50000,50000,25000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[358,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,553394.19005211059,null,null,0,0,0,0,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4152.3625999999995,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4405.2414823399986,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4537.3987268101992,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4673.5206886145061,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4813.7263092729409,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,4958.1380985511287,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,5106.882241507662,0]
[360,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[363,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.услуги-2",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,22698549.835614212,null,null,0,0,0,0,0,0,0,3000,3000,3000,17122.5,31245,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,46638.525000000001,47238.525000000001,47238.525000000001,61784.7,76330.875,90877.05,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,108477.92174999999,109197.92174999999,109197.92174999999,109197.92174999999,124180.482,139163.04225,158640.37057500001,174072.40763250002,189504.44469,189504.44469,189504.44469,189504.44469,189504.44469,190368.44469,190368.44469,190368.44469,190368.44469,190368.44469,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,195923.9780307,196960.77803069999,196960.77803069999,196960.77803069999,196960.77803069999,196960.77803069999,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,202682.97737162097,203927.13737162098,203927.13737162098,203927.13737162098,203927.13737162098,203927.13737162098,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,209821.00269276963,211313.99469276963,211313.99469276963,211313.99469276963,211313.99469276963,211313.99469276963,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,217384.67597355269,219176.2663735527,219176.2663735527,219176.2663735527,219176.2663735527,219176.2663735527,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,225429.06809275929,227578.97657275927,227578.97657275927,227578.97657275927,227578.97657275927,227578.97657275927,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,234019.36234354204,236599.25251954206,236599.25251954206,236599.25251954206,236599.25251954206,236599.25251954206,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,243232.84986344833,246328.71807464832,246328.71807464832,246328.71807464832,246328.71807464832,246328.71807464832,0]
[368,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,1530676.8157311452,null,null,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[371,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[372]
[376,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-2",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.услуги-3",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,2320583.3333333358,null,null,0,0,22916.666666666668,33333.333333333336,45833.333333333336,25000.000000000004,16666.666666666668,4166.666666666667,4166.666666666667,4166.666666666667,5166.666666666667,6166.666666666667,7166.666666666667,28000.000000000004,36333.333333333336,48833.333333333336,48833.333333333336,28000.000000000004,19666.666666666668,7166.666666666667,7166.666666666667,8166.666666666667,9166.6666666666679,10166.666666666668,11166.666666666668,11166.666666666668,32000.000000000004,40333.333333333336,52833.333333333336,52833.333333333336,52833.333333333336,32000.000000000004,23666.666666666668,11166.666666666668,12166.666666666668,13166.666666666668,14166.666666666668,15166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,16166.666666666668,0]
[382,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,539583.33333333419,null,null,0,0,2083.3333333333335,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0]
[385,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,7281502.5006856788,null,null,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,67195.818967206083,0]
[387,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,259702.32384486403,null,null,0,0,0,0,0,0,0,333.33333333333337,666.66666666666674,1000,1333.3333333333335,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1683.3333333333335,1700,1716.6666666666667,1733.3333333333335,1750,1750,1750,1750,1750,1750,1750,1750,1767.5,1785,1802.5,1820,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1837.5,1855.8750000000002,1874.2500000000005,1892.6250000000005,1911.0000000000007,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1929.3750000000005,1948.6687500000005,1967.9625000000003,1987.2562500000001,2006.5499999999997,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2025.84375,2046.1021874999999,2066.3606250000003,2086.6190625000004,2106.8775000000001,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2127.1359375000006,2148.4072968750002,2169.6786562500001,2190.9500156250001,2212.2213750000001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2233.4927343750001,2255.8276617187503,2278.1625890625005,2300.4975164062503,2322.8324437500005,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2345.1673710937503,2368.6190448046882,2392.0707185156257,2415.5223922265632,2438.9740659375007,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2462.4257396484377,2487.0499970449223,2511.6742544414064,2536.2985118378915,2560.9227692343757,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2585.5470266308603,2611.4024968971689,2637.2579671634771,2663.1134374297858,2688.9689076960944,2714.8243779624031,0]
[390,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доход от аренды",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1921500,null,null,0,0,0,0,0,0,0,0,0,0,1500,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,6000,7500,9000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,12000,13500,15000,16500,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,0]
[393,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[395,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,20140484.41751508,null,null,0,0,0,0,0,0,0,0,0,0,13125,26250,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,40556.25,54075,67593.75,81112.5,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,97470.1875,111394.5,125318.8125,143420.41875000001,157762.46062500001,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,172104.5025,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,177267.637575,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,182585.66670224999,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,188063.2367033175,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,193705.13380441701,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,199516.28781854952,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,205501.77645310599,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,211666.82974669919,0]
[396,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,1530676.8157311452,null,null,0,0,0,0,0,0,0,0,0,0,997.5,1995,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,3082.2750000000001,4109.7,5137.125,6164.55,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,7407.7342499999995,8465.982,9524.2297500000004,10899.951825,11989.947007500001,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13079.94219,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13472.340455699999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,13876.510669370999,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14292.80598945213,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,14721.590169135692,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15163.237874209763,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,15618.135010436055,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,16086.679060749138,0]
[398,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[401,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,10227.806467220187,null,null,0,0,22916.666666666668,35416.666666666672,35416.666666666657,14583.333333333314,3750,5083.3333333333139,6083.3333333333139,6749.9999999999418,7083.3333333332557,7083.3333333332557,7083.3333333332557,27916.666666666628,40416.666666666744,40416.666666666744,40416.666666666744,19583.333333333489,7166.6666666667443,7233.3333333334886,7283.3333333334886,7316.6666666669771,7333.3333333334886,7333.3333333334886,7333.3333333334886,7333.3333333334886,28166.666666666977,40666.666666666977,40666.666666666977,40666.666666666977,40754.166666666977,19990.833333333954,7543.3333333339542,7578.3333333339542,7595.8333333339542,7595.8333333339542,7595.8333333339542,7595.8333333339542,7595.8333333339542,7595.8333333339542,7595.8333333339542,7595.8333333339542,7687.7083333339542,7761.2083333339542,7816.3333333339542,7853.0833333339542,7871.4583333339542,7871.4583333339542,7871.4583333339542,7871.4583333339542,7871.4583333339542,7871.4583333339542,7871.4583333339542,7871.4583333339542,7967.9270833339542,8045.1020833328366,8102.9833333324641,8141.5708333328366,8160.8645833320916,8160.8645833320916,8160.8645833320916,8160.8645833320916,8160.8645833320916,8160.8645833320916,8160.8645833320916,8160.8645833320916,8262.1567708328366,8343.1905208323151,8403.9658333323896,8444.4827083311975,8464.7411458306015,8464.7411458306015,8464.7411458306015,8464.7411458306015,8464.7411458306015,8464.7411458306015,8464.7411458306015,8464.7411458306015,8571.0979427061975,8656.1833802051842,8719.9974583275616,8762.540177077055,8783.811536449939,8783.811536449939,8783.811536449939,8783.811536449939,8783.811536449939,8783.811536449939,8783.811536449939,8783.811536449939,8895.48617317155,8984.8258825466037,9051.8306645788252,9096.5005192682147,9118.8354466147721,9118.8354466147721,9118.8354466147721,9118.8354466147721,9118.8354466147721,9118.8354466147721,9118.8354466147721,9118.8354466147721,9236.0938151702285,9329.9005100168288,9400.2555311508477,9447.1588785760105,9470.6105522885919,9470.6105522885919,9470.6105522885919,9470.6105522885919,9470.6105522885919,9470.6105522885919,9470.6105522885919,9470.6105522885919,9593.7318392693996,9692.2288688570261,9766.1016410440207,9815.3501558378339,9839.9744132310152,9839.9744132310152,9839.9744132310152,9839.9744132310152,9839.9744132310152,9839.9744132310152,9839.9744132310152,9839.9744132310152,9969.2517645657063,10072.673645630479,10150.240056425333,10201.950996957719,10227.806467220187,10227.806467220187,0]
[404,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,0,0,-9166.6666666666642,-9166.6666666666642,-9166.6666666666642,-833.33333333333303,-1166.6666666666715,-6666.6666666666715,-6666.6666666666715,-6666.6666666666715,93543.333333333328,193753.33333333331,309077.33333333337,300744.00000000006,300744.00000000006,300744.00000000006,300744.00000000006,309077.33333333337,309060.66666666674,307960.66666666674,307960.66666666674,413208.66666666674,518456.6666666668,623704.66666666674,765982.75416666677,765982.75416666677,757649.4208333334,757649.4208333334,757649.4208333334,757649.4208333334,757631.9208333334,764645.25416666665,764645.25416666665,764645.25416666665,875183.26666666684,985721.27916666667,1151805.5985416672,1267898.2417291673,1383990.8849166671,1383990.8849166671,1383990.8849166671,1383990.8849166671,1383972.5099166669,1382388.5099166669,1382388.5099166669,1382388.5099166669,1382388.5099166669,1382388.5099166669,1452378.3308129166,1452378.3308129166,1452378.3308129166,1452378.3308129166,1452378.3308129166,1452378.3308129166,1452359.0370629167,1450458.2370629166,1450458.2370629166,1450458.2370629166,1450458.2370629166,1450458.2370629166,1523949.0895782483,1523949.0895782483,1523949.0895782483,1523949.0895782483,1523949.0895782483,1523949.0895782483,1523928.8311407485,1521647.8711407485,1521647.8711407485,1521647.8711407485,1521647.8711407485,1521647.8711407485,1598814.8761819568,1598814.8761819568,1598814.8761819568,1598814.8761819568,1598814.8761819568,1598814.8761819568,1598793.6048225819,1596056.4528225819,1596056.4528225819,1596056.4528225819,1596056.4528225819,1596056.4528225819,1677083.4904614668,1677083.4904614668,1677083.4904614668,1677083.4904614668,1677083.4904614668,1677083.4904614668,1677061.1555341231,1673776.5731341229,1673776.5731341229,1673776.5731341229,1673776.5731341229,1673776.5731341229,1758856.7207061208,1758856.7207061208,1758856.7207061208,1758856.7207061208,1758856.7207061208,1758856.7207061208,1758833.2690324099,1754891.77015241,1754891.77015241,1754891.77015241,1754891.77015241,1754891.77015241,1844227.7622664787,1844227.7622664787,1844227.7622664787,1844227.7622664787,1844227.7622664787,1844227.7622664787,1844203.1380090821,1839473.3393530822,1839473.3393530822,1839473.3393530822,1839473.3393530822,1839473.3393530822,1933278.0509086815,1933278.0509086815,1933278.0509086815,1933278.0509086815,1933278.0509086815,1933278.0509086815,1933252.1954384153,1927576.4370512152,1927576.4370512152,1927576.4370512152,1927576.4370512152,1927576.4370512152,0]
[409,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,800036912.17290187,null,null,0,0,-42166.666666666664,-88000,-133833.33333333331,-141333.33333333334,-172166.66666666666,-259299.99999999994,-346433.33333333326,-434166.66666666663,-31087.499999999942,841056.66666666686,2256440.458333334,3608908.8066666676,4957005.5816666679,6305102.3566666683,7653199.1316666678,9039629.2400000002,10428559.348333335,11811125.456666667,13193078.065000001,15090694.548333336,17481648.196666669,20364802.017500002,23923523.664583337,27454377.67186667,30945828.958616666,34433946.912033334,37922064.86545001,41410182.81886667,44897440.772283345,48415542.13903334,51936976.839116678,55457783.931700014,59520357.595533349,64101583.978441678,69474591.634887516,75386104.880636841,81842715.605693683,88274598.041483015,94705379.008456349,101136159.97542967,107566053.39240301,113987110.19177635,120408166.99114966,126829223.79052299,133250280.58989632,139671152.5203574,146437428.84901023,153195471.84173653,159953514.83446279,166711557.82718909,173469600.81991535,180227643.81264165,186984770.79136795,193731449.65396622,200478128.51656452,207224807.37916279,213971486.24176109,220717971.91634604,227827252.99029896,234928034.31701177,242028815.64372456,249129596.97043738,256230378.29715019,263331159.62386301,270430995.52678084,277518454.19008678,284605912.85339272,291693371.51669872,298780830.18000472,305868086.96183676,313336403.32233149,320795944.65842748,328255485.99452347,335715027.33061945,343174568.66671544,350634110.00281143,358092675.52655482,365536553.67749804,372980431.82844126,380424309.97938442,387868188.13032764,395311855.31513059,403155763.20396519,410990611.62011433,418825460.03626347,426660308.45241261,434495156.86856174,442330005.28471082,450163846.48700076,457980233.11610651,465796619.74521226,473613006.374318,481429393.00342375,489245559.17291296,497482110.07751131,505709307.57379901,513936505.07008672,522163702.56637436,530390900.06266207,538618097.55894971,546844255.39146972,555049643.11856997,563255030.84567034,571460418.5727706,579665806.29987097,587870963.64667189,596517660.92636383,605154701.04723608,613791741.16810822,622428781.28898036,631065821.40985262,639702861.53072476,648338828.45274889,656950051.89214265,665561275.33153641,674172498.77093017,682783722.21032393,691394704.90230501,700469444.56919014,709534213.1725595,718598981.77592885,727663750.37929821,736728518.98266757,745793287.58603692,754856948.33216715,763891102.96233034,772925257.59249365,781959412.22265697,790993566.85282028,800036912.17290187,0]
[414,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,800023450.18044603,null,null,0,0,-19249.999999999996,-52583.333333333328,-98416.666666666657,-126750,-168416.66666666666,-254216.66666666663,-340349.99999999994,-427116.66666666663,-25887.166666666628,844374.00000000012,2257818.3016666668,3631119.9833333339,4991716.7583333338,6339813.5333333341,7687910.3083333345,9053507.0833333358,10430020.525000002,11812653.300000003,13194655.908333337,15090366.235000005,17479397.060000006,20360611.390833337,23917335.363216668,27448189.370500002,30960473.990583334,34461091.943999998,37949209.897416666,41437327.850833334,44924673.304250002,48422011.337666668,51930998.537749998,55451840.630333327,59512434.119466662,64091662.827674992,69462612.879179835,75372068.519988149,81826621.640103981,88258504.075893313,94689285.042866647,101120066.00983998,107550051.30181332,113971181.60118665,120392293.52555998,126813387.07493331,133234462.24930663,139655334.17976776,146421610.50842059,153179653.50114688,159937696.49387318,166695739.48659948,173453782.47932577,180211825.47205207,186969048.91952834,193715804.95712662,200462541.70097491,207209259.15107319,213955957.30742148,220702442.98200643,227811724.05595937,234912505.38267216,242013286.70938495,249114068.03609774,256214849.36281052,263315630.68952331,270415567.88462859,277503107.58168453,284590627.02030295,291678126.20048392,298765605.12222737,305852861.90405941,313321178.26455408,320780719.60065007,328240260.93674606,335699802.27284205,343159343.60893804,350618884.94503403,358077556.82557434,365521520.06195503,372965462.02697635,380409382.72063828,387853282.14294082,395296949.32774377,403140857.21657836,410975705.6327275,418810554.04887664,426645402.46502578,434480250.88117492,442315099.29732406,450149052.17425078,457965528.14306593,465781981.77695376,473598413.07591426,481414822.03994739,489230988.20943666,497467539.11403501,505694736.61032265,513921934.1066103,522149131.60289794,530376329.09918559,538603526.59547329,546829801.68636191,555035283.22015703,563240741.3022784,571446175.93272614,579651587.11150014,587856744.45830119,596503441.73799312,605140481.85886526,613777521.9797374,622414562.10060954,631051602.22148168,639688642.34235382,648324732.38566494,656936054.32208836,665547351.63425434,674158624.32216287,682769872.38581407,691380855.07779503,700455594.74468029,709520363.34804964,718585131.951419,727649900.55478823,736714669.15815771,745779437.76152694,754843227.78500855,763877485.83705294,772911718.03362703,781945924.37473083,790980104.86036444,800023450.18044603,0]
[415,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,799635597.00678015,null,null,0,0,-22916.666666666668,-56250,-102083.33333333334,-127083.33333333334,-197550,-283350,-369483.33333333331,-455950,-74652.5,774409.16666666674,2164172.6083333334,3533102.7166666668,4893699.4916666672,6241796.2666666675,7589893.0416666679,8958823.1500000022,10334472.591666669,11717105.366666669,13099721.475000003,14974619.841666671,17341800.466666672,20201263.350000005,23731047.970083337,27260832.590166669,30769783.876916669,34270401.830333337,37758519.783750005,41246637.737166673,44733093.270583339,48233764.637333341,51742751.837416671,55264221.537500001,59303404.492833331,63860300.70341666,69202171.411449999,75088497.248953328,81519278.215926662,87950059.182899997,94380840.149873331,100811621.11684667,107240689.79121999,113661820.09059332,120082932.01496665,126504025.56433998,132925100.73871331,139346157.53808665,146104200.53081295,152862243.52353925,159620286.51626554,166378329.50899184,173136372.50171813,179894415.49444443,186650694.8257927,193397450.86339098,200144187.60723928,206890905.05733755,213637603.21368584,220384282.07628411,227485063.4029969,234585844.72970968,241686626.05642247,248787407.38313526,255888188.70984805,262988970.03656083,270087934.7920543,277175474.48911023,284262993.92772865,291350493.10790962,298437972.02965307,305525430.69295901,312984972.029055,320444513.36515099,327904054.70124698,335363596.03734297,342823137.37343895,350282678.70953494,357740348.97727501,365184312.21365571,372628254.17867702,380072174.87233895,387516074.29464149,394959952.44558465,402794800.86173379,410629649.27788293,418464497.69403207,426299346.11018121,434134194.52633035,441969042.94247949,449801964.15822202,457618440.12703717,465434893.76092499,473251325.0598855,481067734.02391863,488884120.65302444,497111318.14931208,505338515.64559972,513565713.14188737,521792910.63817501,530020108.13446265,538247305.6307503,546472518.11061919,554677999.64441431,562883457.72653568,571088892.35698342,579294303.53575742,587499691.26285768,596136731.38372982,604773771.50460196,613410811.6254741,622047851.74634624,630684891.86721838,639321931.98809052,647956927.54205132,656568249.47847474,665179546.79064071,673790819.47854924,682402067.54220045,691013290.9815942,700078059.58496356,709142828.18833292,718207596.79170227,727272365.39507163,736337133.99844098,745401902.60181034,754464565.30126095,763498823.35330534,772533055.54987943,781567261.89098322,790601442.37661684,799635597.00678015,0]
[417,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,39134.829427667893,null,null,0,0,0,0,0,0,0,0,0,0,1500,3259.5,5643,5643,5643,5643,5643,5643,5643,5643,5329.5,7210.5,9091.5,10873.747499999998,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999956,13759.514999999898,13759.514999999898,13759.514999999898,13431.907499999914,15397.552499999874,17215.77412499988,20198.640412499895,22252.739437499898,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24464.319387749885,25758.401773499907,25758.401773499907,25758.401773499907,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25565.213760198792,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26715.648379407823,28128.818696706323,28128.818696706323,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,27917.852556481026,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29174.155921522528,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30486.99293799093,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,31858.907620200887,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,39134.829427667893,0]
[420,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,42642.46671658894,null,null,0,0,0,0,0,0,3800,3800,3800,3800,5994.5,8322,10854.985000000002,10991.975000000004,10991.974999999999,10991.975000000002,10991.975000000002,10991.974999999995,11105.975000000002,11105.975000000009,11105.975000000006,13366.309999999998,15763.635000000002,18160.96,21057.613550000009,21198.713249999993,21198.713250000001,21198.713250000015,21198.713250000001,21198.713249999986,21316.133250000014,21316.133249999984,21316.133249999999,21316.13324999997,23644.278299999991,26113.523049999989,29319.308233999996,31862.630326500017,34405.952418999979,34551.285110000026,34551.285110000026,34551.285109999997,34672.227710000006,34672.227709999977,34672.227709999948,34672.22770999989,34672.22770999989,34672.22770999989,35587.82366330002,35587.823663299961,35587.82366330002,35587.823663299961,35587.82366330002,35587.823663299961,35712.394541300018,35712.39454129996,35712.39454129996,35712.394541299902,35712.39454129996,35712.394541299902,36655.458373198926,36655.458373198926,36655.458373198926,36655.458373198926,36655.458373198926,36655.458373199042,36783.766377539025,36783.766377538908,36783.766377539025,36783.766377539025,36783.766377538908,36783.766377538908,37755.122124394984,37755.122124394984,37755.1221243951,37755.122124394984,37755.122124394984,37755.122124394984,37887.279368865304,37887.279368865187,37887.279368865187,37887.279368865187,37887.279368865304,37887.279368865071,38887.775788126863,38887.775788126863,38887.775788126979,38887.775788127095,38887.775788126863,38887.775788126863,39023.897749931319,39023.897749931202,39023.897749931202,39023.897749931202,39023.897749931319,39023.897749931435,40054.40906177077,40054.409061770653,40054.409061770653,40054.409061770653,40054.40906177077,40054.409061770421,40194.614682429004,40194.614682428772,40194.614682429004,40194.614682428772,40194.614682429004,40194.614682428772,41256.041333623696,41256.041333623463,41256.041333623696,41256.041333623463,41256.041333623696,41256.041333623463,41400.45312290173,41400.453122901963,41400.453122901963,41400.453122901963,41400.45312290173,41400.453122901963,42493.722573632607,42493.722573632374,42493.722573632607,42493.722573632607,42493.722573632607,42493.722573632607,42642.466716589173,42642.46671658894,42642.466716589173,42642.466716589173,42642.466716589173,42642.46671658894,0]
[423]
[425,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,115615461.52004182,null,null,1448479.3333333333,678859.33333333337,678859.33333333337,678859.33333333337,678859.33333333337,678859.33333333337,678859.33333333337,678859.33333333337,678859.33333333337,678859.33333333337,719433.85333333327,722648.37333333329,837283.33800000011,766219.01300000004,764520.26300000004,764520.26300000004,764520.26300000004,764520.26300000004,764520.26300000004,764520.26300000004,764520.26300000004,806941.70900000003,810307.58,811974.701,968568.02899999986,878443.26124999998,876667.37374999991,876667.37374999991,876667.37374999991,876667.37374999991,876667.37374999991,876667.37374999991,876667.37374999991,876667.37374999991,921020.85604999983,924545.30809999991,870346.81256750016,839068.38359500014,840902.42562250001,796361.8719550001,794505.30208000005,794505.30208000005,794505.30208000005,794505.30208000005,794505.30208000005,794505.30208000005,794505.30208000005,794505.30208000005,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,822337.52064399992,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,851205.91178019985,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,881151.64802733401,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,912217.6420095925,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,944448.62389547518,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,977891.22244344035,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,1012594.0498051106,0]
[428,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,6147741.9315911271,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[431,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,10828548.380284498,null,null,140000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[433,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по эксплуатации, главный энергетик",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,10159132.78028449,null,null,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,45500,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,54075,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,66836.7,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[434,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[436,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,14129547.271914499,null,null,747810,53510,53510,53510,53510,53510,53510,53510,53510,53510,92870,94870,141953.20000000001,70888.875,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,110336.325,112426.95,112818.825,178360.7775,88236.009750000027,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,129474.59624999997,131660.04,168885.69316750005,136201.30548000007,136629.38879250002,92088.835125000027,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,0]
[439,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[444,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2557221.6892187269,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,0]
[447,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2102773.7475469438,null,null,0,0,0,0,0,0,0,0,0,0,1214.52,2429.04,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,3825.7380000000007,5100.9840000000013,6376.2300000000014,7651.4760000000015,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,9373.0581000000002,10712.0664,12051.074699999999,14059.587150000003,15465.545865000004,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,16871.504580000001,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,17715.079808999999,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,18600.833799450003,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,19530.875489422502,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,20507.419263893626,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,21532.79022708831,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,22609.429738442723,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,23739.901225364862,0]
[450,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[452,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[453]
[457,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по кадрам, администратор офиса",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,6147741.9315911271,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,41200,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,42436,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,43709.08,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,45020.352399999996,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,46370.962971999994,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,47762.091861159999,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,49194.954616994801,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,50670.803255504637,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,52190.927353169776,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,53756.65517376487,0]
[458,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,17415656.194773383,null,null,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,78000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,161269.96552129462,0]
[461,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по строительству",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,2596356,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[466,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,8668737.7872655522,null,null,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,36083.333333333336,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,47184.375,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,58777.03125,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,60775.312500000015,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,63814.078124999993,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,67004.782031250012,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,70355.021132812501,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,73872.772189453142,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,77566.41079892579,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,81444.73133887208,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,85516.967905815676,0]
[469,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,1497234.1819578866,null,null,6204.166666666667,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,5787.5,6037.5,6297.916666666667,7350,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7360.9375,7623.4375,7896.875,8170.3125,9596.34375,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9607.828125,9883.453125,10170.5625,10044.808593750002,10346.273437500002,10647.738281250002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,10659.796875000002,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11192.786718750001,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,11752.426054687503,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12340.047357421876,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,12957.049725292973,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,13604.902211557619,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14285.147322135499,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,14999.404688242275,0]
[471,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[472,"PL(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,13941265.039522206,null,null,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,69652.777777777781,70664.877777777787,71676.977777777778,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,78406.865000000005,79469.570000000007,80532.275000000009,81594.98000000001,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,86790.56925,87906.409500000009,89022.249750000003,94644.994500000015,95816.626762500018,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,96988.259025000021,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,101837.67197625,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,106929.55557506252,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,112276.03335381564,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,117889.83502150644,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,123784.32677258174,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,129973.54311121083,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,136472.22026677139,0]
[476,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,1752311.4562891226,null,null,0,0,0,0,0,0,0,0,0,0,1012.1,2024.2,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,3188.1150000000007,4250.8200000000015,5313.5250000000015,6376.2300000000014,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,7810.8817500000005,8926.7219999999998,10042.562249999999,11716.322625000003,12887.954887500004,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14059.587150000001,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,14762.5665075,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,15500.694832875004,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,16275.729574518753,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17089.51605324469,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,17943.991855906927,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,18841.19144870227,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,19783.251021137385,0]
[477,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на АХО",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,1420678.7162326258,null,null,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,13574.121889812013,0]
[480,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[482]
[486,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,78433905.850053146,null,null,286750,538500,503500,503500,503500,503500,503500,503500,503500,503500,503500,503500,531137.5,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,558775,598187.94999999995,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,637600.89999999991,591982.20000000007,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,546363.5,554558.95250000001,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,562754.40499999991,571195.72107499989,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,579637.03714999987,588331.59270724992,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,597026.14826449996,605981.54048846755,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,614936.93271243502,624160.98670312145,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,633385.040693808,642885.81630421511,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,652386.59191462223,662172.39079334156,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,671958.18967206089,0]
[487,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,28891702.020021256,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,142250,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,172731,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,204753.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,264868.95631733665,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,268783.27586882433,0]
[490,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по поиску земельных участков, оформлению ТУ, ИРД",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2596356,null,null,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,37131.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер по закупкам",null,8,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10781511.307007451,null,null,70000,105000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,92704.134711067818,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,94074.146554088526,0]
[495,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5960976.8446040303,null,null,21793,40926,38266,38266,38266,38266,38266,38266,38266,38266,38266,38266,40366.449999999997,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,42466.9,45462.284199999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,48457.668399999995,44990.647200000007,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42146.480389999997,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,42769.33477999999,43410.874801699989,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44052.414823399988,44713.20104575099,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,45373.987268101999,46054.59707712353,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,46735.206886145061,47436.234989437231,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48137.263092729409,48859.32203912035,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,49581.380985511285,50325.101700293955,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,51068.822415076625,0]
[496,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,14129547.271914497,null,null,791110,53510,53510,53510,53510,53510,53510,53510,53510,53510,92870,108191.25,141953.20000000001,70888.875,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,69190.125,110336.325,112426.95,126730.0125,178360.7775,88236.009750000027,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,86460.12225,129474.59624999997,134057.97750000001,168885.69316750005,136201.30548000007,136629.38879250002,92088.835125000027,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,90232.265250000026,93878.784,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,94608.574492499974,98437.419180000012,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,99200.993116725018,103221.2800386,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,104020.27247015324,108241.57373812201,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,109077.70038520478,113510.06671657196,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,114385.12798183972,119039.11262977526,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,119954.99780985391,124841.68169018623,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,125800.37339784726,23180.011910868448,0]
[499,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,704504.25,null,null,362500,0,0,0,0,0,0,0,0,0,21000,21875,38718.75,918.75000000000091,0,0,0,0,0,0,0,22049.999999999996,22968.750000000004,22968.75,48923.4375,964.68750000001364,0,0,0,0,0,0,0,0,23152.499999999985,24117.1875,42687.421875,25323.046875000022,25323.046875000004,1012.9218749999966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,602147.71484636376,null,null,3565,3265,3265,3265,3265,3265,3265,3265,3265,3265,3325,3387.5,3733.2,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3735.75,3796.95,3860.7,3924.45,4395.6900000000005,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4398.2910000000011,4460.7150000000001,4525.7400000000007,4374.8299799999986,4441.1554799999994,4507.4809799999994,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4510.1339999999991,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4600.3366799999994,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4692.3434136000005,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4786.1902818720009,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4881.914087509439,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,4979.552369259628,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5079.1434166448207,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,5180.7262849777189,0]
[505,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2557221.6892187283,null,null,0,0,0,0,0,0,0,0,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,189000,0,0,0,0,0,0,0,0,0,0,0,198450,0,0,0,0,0,0,0,0,0,0,0,208372.50000000003,0,0,0,0,0,0,0,0,0,0,0,218791.125,0,0,0,0,0,0,0,0,0,0,0,229730.68125000005,0,0,0,0,0,0,0,0,0,0,0,241217.21531249993,0,0,0,0,0,0,0,0,0,0,0,253278.07607812507,0,0,0,0,0,0,0,0,0,0,0,265941.97988203127,0,0,0,0,0,0,0,0,0,0,0,279239.07887613284,0,0,0,0,0,0,0,0,0,0,0,293201.03281993943,0]
[506,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2841357.4324652534,null,null,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,18375.000000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,23451.673710937506,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,24624.25739648438,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,25855.470266308599,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,27148.243779624027,0]
[509,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Базы данных",null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,377336.77606646542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2756.25,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,2894.0625000000005,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3038.765625,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3190.7039062500003,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3350.2391015624999,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3517.7510566406254,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3693.6386094726563,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,3878.3205399462895,0]
[510,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Транспортные расходы",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4588792.2534313817,null,null,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,26916.666666666668,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,28262.500000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,29675.625000000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,31159.406250000004,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,32717.376562500001,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,34353.245390625008,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,36070.907660156248,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,37874.453043164074,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,39768.175695322272,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,41756.584480088386,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,43844.413704092804,0]
[514,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,335979.09483604133,null,null,286750,251750,251750,251750,251750,251750,251750,251750,251750,251750,251750,251750,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,279387.5,318800.45000000112,318800.45000000112,318800.45000000112,318800.45000000112,318800.45000000112,318800.45000000112,318800.44999999925,318800.44999999925,318800.44999999925,318800.44999999925,318800.44999999925,318800.44999999925,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,273181.75,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.2025000006,281377.20249999687,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,289818.51857499778,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,298513.07413224876,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,307468.46635621786,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,316692.52034690231,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,326193.29595731199,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,335979.09483604133,0]
[516,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,25534.411207539029,null,null,21793,19133,19133,19133,19133,19133,19133,19133,19133,19133,19133,19133,21233.450000000012,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,21233.45000000007,24228.834200000041,24228.834200000041,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,24228.834200000158,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,20761.813000000082,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,21384.667390000075,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22026.207411699928,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,22686.993634050712,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,23367.603443072643,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24068.631546365097,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,24790.690492756665,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,25534.411207539029,0]
[519]
[520,"PL",null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,689163313.0399617,null,null,-1309913.7777777778,-656010.44444444438,-678927.11111111101,-689343.77777777775,-701843.77777777775,-681010.44444444438,-726477.11111111101,-741810.44444444438,-742143.77777777775,-742477.11111111101,-308525.04444444436,156560.35555555555,591820.3433333335,630207.2808333335,623289.57250000024,610789.57250000024,610789.57250000024,631622.9058333335,638342.23916666687,645325.57250000024,645308.9058333335,1102239.9591666672,1591717.3250000004,2082610.3158333339,2608301.5011833333,2683405.4743083334,2664052.0472250003,2655718.7138916668,2643218.7138916668,2643218.7138916668,2641556.2938916669,2655772.1272250004,2664087.9605583334,2676570.4605583334,3157322.4805583335,3672098.6924333335,4518600.5098937508,5089120.9968408346,5632047.7579545844,5669164.8860108349,5670712.0275733341,5670712.0275733341,5668999.7349733347,5661061.3599733347,5661042.9849733347,5661024.6099733347,5661006.2349733347,5660987.8599733347,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5971841.1022262834,5970077.4408482835,5960554.1470982833,5960534.8533482831,5960515.5595982838,5960496.2658482837,5960476.9720982835,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6287494.8249003924,6285678.2536810525,6274253.1952435523,6274232.936806052,6274212.6783685517,6274192.4199310523,6274172.1614935519,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6618181.6068177689,6616310.5384618491,6602603.5071024736,6602582.2357430989,6602560.9643837232,6602539.6930243485,6602518.4216649737,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6964388.3578746943,6962461.1574680964,6946015.9105407521,6945993.5756134093,6945971.2406860646,6945948.9057587218,6945926.5708313771,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7326569.9257436562,7324584.9093248602,7304853.9632511493,7304830.5115774386,7304807.0599037278,7304783.6082300162,7304760.1565563055,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7705136.1066859169,7703091.5397745576,7679417.9222371606,7679393.2979797646,7679368.6737223677,7679344.0494649708,7679319.4252075749,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8100435.7265172321,8098329.8225985318,8069925.1751922658,8069899.3197219996,8069873.4642517334,8069847.6087814672,8069821.7533112001,0]
[524,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,689912679.71967125,null,null,-1029670.7777777778,-1708341.222222222,-2368601.6666666665,-3042945.444444444,-3729789.222222222,-4399133,-5081810.1111111101,-5808620.555555555,-6535764.3333333321,-7263541.4444444422,-7537134.4888888877,-7537695.8833333319,-6876706.7299999967,-6226377.8758333307,-5587338.3033333309,-4960798.7308333302,-4334259.1583333304,-3690219.5858333297,-3035263.3466666634,-2374187.7741666632,-1713742.3683333299,-574940.44916666241,1054377.0758333378,2971577.6516666715,5665764.3393500047,8366776.7008583378,11050699.581416674,13722955.79530834,16382712.009200007,19042468.223091673,21701451.936983343,24370428.230875008,27051053.69143334,29743534.044491671,32938804.558850005,36448925.311408333,40964883.818573587,46094498.993719429,51767683.279816501,57455314.009643339,63143390.412216678,68831466.81479001,74518747.542363346,80197173.277336672,85875580.637309998,91553969.62228334,97232340.232256681,102698488.57956776,108705613.91836061,114695687.61433688,120685761.31031317,126675835.00628942,132665908.70226571,138655982.39824197,144645236.54896826,150624023.28981653,156602790.73691481,162581538.89026311,168560267.74986136,174316164.15800884,180640385.80968356,186947024.85802147,193253663.90635934,199560302.95469722,205866942.00303513,212173581.05137303,218479375.96810344,224772773.38678452,231066150.54702812,237359507.44883421,243652844.09220278,249712207.62748805,256368621.03509355,263006904.07652071,269645187.11794788,276283470.15937507,282921753.20080221,289560036.2422294,296197449.8281008,302820154.76981264,309442838.44016504,316065500.83915818,322688141.96679187,329065112.3403455,336069302.67927849,343054797.54349303,350040292.40770757,357025787.27192211,364011282.13613665,370996777.00035119,377981376.32534337,384948498.74222398,391915598.82417721,398882676.57120311,405849731.98330164,412558834.15844685,419926844.40625203,427275576.16365248,434624307.92105299,441973039.67845351,449321771.43585396,456670503.19325441,464018312.54525584,471345328.34016389,478672320.68339819,485999289.57495886,493326235.01484579,500382330.65822965,508130616.68153179,515859022.71145743,523587428.74138308,531315834.77130872,539044240.80123425,546772646.83115995,554500102.78352451,562202790.62900138,569905453.8502208,577608092.44718289,585310706.41988742,592728929.25816548,600874298.9871937,608999168.13311255,617124037.2790314,625248906.42495024,633373775.57086909,641498644.71678793,649622535.28281903,657716893.87741303,665811226.61653662,673905533.5001899,681999814.52837312,689912679.71967125,0]
[525,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,689926141.71212697,null,null,-1029670.7777777778,-1708341.222222222,-2391518.333333333,-3078362.1111111105,-3765205.8888888885,-4413716.333333333,-5085560.1111111101,-5813703.8888888881,-6541847.6666666651,-7270591.4444444422,-7542334.8222222207,-7541013.2166666649,-6878084.5733333305,-6248589.0524999974,-5622049.4799999977,-4995509.9074999969,-4368970.3349999972,-3704097.4291666634,-3036724.5233333302,-2375715.6174999969,-1715320.2116666634,-574612.13583332952,1056628.2125000041,2975768.278333338,5671952.640716671,8372965.0022250041,11036054.549450006,13695810.763341673,16355566.977233339,19015323.191125005,21674219.405016676,24363959.032241672,27057031.992800005,29749477.345858335,32946728.034916669,36458846.462174997,40976862.574281253,46108535.354368091,51783777.245406166,57471407.975233003,63159484.377806343,68847560.780379683,74534749.632953018,80213101.867926344,85891454.102899671,91569806.337873012,97248158.572846353,102714306.92015743,108721432.25895028,114711505.95492655,120701579.65090282,126691653.34687909,132681727.04285537,138671800.73883164,144660958.42080793,150639667.98665619,156618377.55250448,162597087.11835277,168575796.68420103,174331693.09234852,180655914.74402323,186962553.79236114,193269192.84069902,199575831.88903689,205882470.9373748,212189109.98571271,218494803.6102556,224788119.99518669,231081436.38011777,237374752.76504886,243668069.14997995,249727432.68526521,256383846.09287071,263022129.13429788,269660412.17572504,276298695.21715224,282936978.25857937,289575261.30000657,296212568.52908111,302835188.38535541,309457808.24162972,316080428.09790409,322703047.95417839,329080018.32773203,336084208.66666502,343069703.53087956,350055198.3950941,357040693.25930864,364026188.12352318,371011682.98773772,377996170.63809317,384963203.71526438,391930236.79243559,398897269.86960679,405864302.946778,412573405.12192321,419941415.36972839,427290147.12712884,434638878.88452935,441987610.64192986,449336342.39933032,456685074.15673077,464032766.25036365,471359688.23857683,478686610.22679001,486013532.21500325,493340454.20321643,500396549.84660029,508144835.86990243,515873241.89982808,523601647.92975372,531330053.95967937,539058459.98960495,546786866.01953065,554514198.85060823,562216788.19905543,569919377.54750276,577621966.89594996,585324556.24439716,592742779.08267522,600888148.81170344,609013017.95762229,617137887.10354114,625262756.24945998,633387625.39537883,641512494.54129767,649636255.82997739,657730511.00269032,665824766.17540312,673919021.34811592,682013276.52082884,689926141.71212697,0]
[533,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[535,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,25533.333333342336,null,null,0,0,3666.6666666666715,3666.6666666666715,3666.6666666666861,333.33333333334303,333.33333333334303,333.33333333337214,333.33333333337214,33.333333333372138,1833.3333333333721,3633.3333333333721,5733.333333333394,9066.6666666667661,9066.666666666657,9066.6666666666497,9066.6666666666497,5733.3333333331684,5733.3333333331611,5733.3333333333867,5433.333333333394,7233.3333333336777,9033.3333333334886,10833.333333333299,12933.333333333227,12933.33333333279,16266.666666665798,16266.666666665784,16266.666666665798,16266.666666665813,16266.666666665711,12933.333333331786,12933.333333331757,12633.333333331786,14433.333333331873,16233.333333331975,18033.333333331888,19833.333333331859,21933.333333331888,21933.333333331393,21933.333333331859,21933.333333332324,21933.333333331568,21933.333333333925,21933.333333332557,21933.333333334012,21933.333333332615,21933.333333333547,21933.33333333378,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333334245,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333333372,21933.333333333314,21933.333333334303,21933.333333335642,21933.333333334711,21933.33333333378,21933.33333333378,21933.333333335642,21933.333333334594,21933.333333333838,21933.333333333023,21933.333333331975,21933.333333331975,21933.333333332092,21933.33333333116,21933.333333332441,21933.333333331509,21933.333333331393,21933.333333331509,21933.333333331509,21933.333333331509,21933.33333333116,21933.333333331277,21933.333333331277,21933.333333331277,21933.33333333116,21933.333333331277,21933.333333333372,21933.333333331509,21933.333333333256,21933.333333331277,21933.333333333372,21933.333333331509,21933.33333333116,21933.333333329414,21933.333333331277,21933.333333329414,21933.33333333116,21933.333333329181,21933.333333331509,21933.333333329763,21933.333333331626,21933.333333329763,21933.333333331509,21933.333333329996,21933.333333329065,21933.33333333116,21933.33333333279,21933.33333333116,21933.33333333279,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333336515,21933.333333338611,21933.333333340241,21933.333333338611,21933.333333339775,21933.33333333768,21933.333333333954,21933.33333333768,21933.333333337912,21933.33333333768,21933.333333337912,21933.333333338145,21933.333333341638,21933.333333341638,21933.333333337912,21933.333333341638,21933.333333342103,21933.333333342336,21933.333333342103,21933.333333345829,21933.333333342103,25533.333333342336,0]
[538,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,68176.87792412797,null,null,21793,19133,19133,19133,19133,19133,22933,22933,22933,22933,25127.5,27455,32088.435000000012,32225.425000000076,32225.425000000068,32225.425000000072,32225.425000000072,32225.425000000065,32339.425000000072,32339.425000000079,32339.425000000076,34599.760000000068,36997.085000000072,39394.410000000069,45286.44775000005,45427.547450000035,45427.547450000158,45427.547450000173,45427.547450000158,45427.547450000144,45544.967450000171,45544.967450000142,45544.967450000157,45544.967450000127,47873.112500000148,50342.357250000146,50081.121234000078,52624.443326500099,55167.765419000061,55313.098110000108,55313.098110000108,55313.098110000079,55434.040710000088,55434.040710000059,55434.04071000003,55434.040709999972,55434.040709999972,55434.040709999972,56972.491053300095,56972.491053300037,56972.491053300095,56972.491053300037,56972.491053300095,56972.491053300037,57097.061931300093,57097.061931300035,57097.061931300035,57097.061931299977,57097.061931300035,57097.061931299977,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898854,58681.665784898971,58809.973789238953,58809.973789238837,58809.973789238953,58809.973789238953,58809.973789238837,58809.973789238837,60442.115758445696,60442.115758445696,60442.115758445812,60442.115758445696,60442.115758445696,60442.115758445696,60574.273002916016,60574.273002915899,60574.273002915899,60574.273002915899,60574.273002916016,60574.273002915783,62255.379231199506,62255.379231199506,62255.379231199622,62255.379231199739,62255.379231199506,62255.379231199506,62391.501193003962,62391.501193003845,62391.501193003845,62391.501193003845,62391.501193003962,62391.501193004078,64123.040608135867,64123.040608135751,64123.040608135751,64123.040608135751,64123.040608135867,64123.040608135518,64263.246228794102,64263.246228793869,64263.246228794102,64263.246228793869,64263.246228794102,64263.246228793869,66046.731826380361,66046.731826380128,66046.731826380361,66046.731826380128,66046.731826380361,66046.731826380128,66191.143615658395,66191.143615658628,66191.143615658628,66191.143615658628,66191.143615658395,66191.143615658628,68028.133781171637,68028.133781171404,68028.133781171637,68028.133781171637,68028.133781171637,68028.133781171637,68176.877924128203,68176.87792412797,68176.877924128203,68176.877924128203,68176.877924128203,68176.87792412797,0]
[539,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[543,null,null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,433850000,null,null,180000,180000,15040000,16630000,20220000,12405000,19515000,15900000,8700000,0,0,0,0,15015000,16605000,20220000,27420000,21105000,19515000,15900000,8700000,0,0,0,0,0,15015000,16605000,20220000,27420000,36120000,21105000,19515000,15900000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[544,null,null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,410000,null,null,180000,180000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Мебель",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,160000,null,null,80000,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[552,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,180000000,null,null,0,0,15000000,15000000,15000000,0,0,0,0,0,0,0,0,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,15000000,15000000,15000000,15000000,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,18000000,null,null,0,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[563,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,1440000,null,null,0,0,15000,105000,120000,105000,15000,0,0,0,0,0,0,15000,105000,120000,120000,105000,15000,0,0,0,0,0,0,0,15000,105000,120000,120000,120000,105000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[571,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,600000,null,null,0,0,15000,45000,50000,35000,5000,0,0,0,0,0,0,15000,45000,50000,50000,35000,5000,0,0,0,0,0,0,0,15000,45000,50000,50000,50000,35000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[573,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[576,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,341666.66666666663,null,null,150000,150000,20833.333333333336,20833.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[577,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,125000,null,null,62500,62500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[581,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[582,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[590,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,15000000,null,null,0,0,0,1250000,1250000,1250000,0,0,0,0,0,0,0,0,1250000,1250000,1250000,1250000,0,0,0,0,0,0,0,0,0,1250000,1250000,1250000,1250000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,15000000,null,null,0,0,0,0,0,0,1250000,1250000,1250000,0,0,0,0,0,0,0,0,1250000,1250000,1250000,1250000,0,0,0,0,0,0,0,0,0,1250000,1250000,1250000,1250000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,1200000,null,null,0,0,12500,87500,100000.00000000001,87500.000000000015,12500,0,0,0,0,0,0,12500,87500,100000.00000000001,100000.00000000001,87500.000000000015,12500,0,0,0,0,0,0,0,12500,87500,100000.00000000001,100000.00000000001,100000.00000000001,87500.000000000015,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[601,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,500000.00000000006,null,null,0,0,0,33333.333333333336,41666.666666666672,41666.666666666672,8333.3333333333339,0,0,0,0,0,0,0,33333.333333333336,41666.666666666672,41666.666666666672,41666.666666666672,8333.3333333333339,0,0,0,0,0,0,0,0,33333.333333333336,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,8333.3333333333339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,500000.00000000017,null,null,0,0,12500,37500,41666.666666666672,29166.666666666668,4166.666666666667,0,0,0,0,0,0,12500,37500,41666.666666666672,41666.666666666672,29166.666666666668,4166.666666666667,0,0,0,0,0,0,0,12500,37500,41666.666666666672,41666.666666666672,41666.666666666672,29166.666666666668,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606]
[609,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,433850000,null,null,180000,181500,15038500,16568500,20208000,12406500,19576500,15910500,8700000,0,0,0,1500,15013500,16543500,20209500,27418500,21106500,19576500,15910500,8700000,0,0,0,0,1500,15013500,16543500,20209500,27420000,36118500,21106500,19576500,15910500,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,432000000,null,null,0,0,15000000,16500000,20100000,12300000,19500000,15900000,8700000,0,0,0,0,15000000,16500000,20100000,27300000,21000000,19500000,15900000,8700000,0,0,0,0,0,15000000,16500000,20100000,27300000,36000000,21000000,19500000,15900000,8700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,240000,null,null,0,0,1999.9999999999998,6000,20000,18000,14000,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,18000,14000,0,0,0,0,0,0,0,1999.9999999999998,6000,20000,20000,20000,18000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[617,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[619,"BS",null,null,null,null,null,"Задолженность по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,-1500,0,61500,73500,72000,10500,0,0,0,0,0,-1500,0,61500,72000,73500,72000,10500,0,0,0,0,0,0,-1500,0,61500,72000,72000,73500,72000,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620]
[622,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,409999.99999999977,null,null,0,0,5166.6666666666661,5166.6666666666661,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,6833.333333333333,1666.6666666666667,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,100000.00000000006,null,null,0,0,0,0,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[633,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[636,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,16312500.000000006,null,null,0,0,0,0,0,0,0,12500,25000,37500,37500,37500,37500,37500,37500,37500,37500,37500,50000,62500,75000,87500,87500,87500,87500,87500,87500,87500,87500,87500,87500,100000,112500,125000,137500,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,137500.00000000166,125000.00000000166,112500.00000000166,112500,112500,0]
[638,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Наружные сети и благоустройство",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,16312500.000000006,null,null,0,0,0,0,0,0,0,12500,25000,37500,37500,37500,37500,37500,37500,37500,37500,37500,50000,62500,75000,87500,87500,87500,87500,87500,87500,87500,87500,87500,87500,100000,112500,125000,137500,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,137500.00000000166,125000.00000000166,112500.00000000166,112500,112500,0]
[639,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[644,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,516532.25806451519,null,null,0,0,0,0,0,0,0,0,0,0,403.22580645161287,806.45161290322574,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1612.9032258064515,2016.1290322580644,2419.3548387096771,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,3225.8064516129025,3629.0322580645152,4032.2580645161279,4435.4838709677406,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,0]
[649,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,516532.25806451519,null,null,0,0,0,0,0,0,0,0,0,0,403.22580645161287,806.45161290322574,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1209.6774193548385,1612.9032258064515,2016.1290322580644,2419.3548387096771,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,2822.5806451612898,3225.8064516129025,3629.0322580645152,4032.2580645161279,4435.4838709677406,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,4838.7096774193533,0]
[652]
[655,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Приобретение юридического лица участника СЭЗ",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,124999.9999999999,null,null,0,0,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,2083.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[657,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Базы данных ",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,83333.333333333401,null,null,0,0,0,0,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,1388.8888888888889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[658,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[663,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,326250000.00000018,null,null,0,0,0,0,0,0,0,250000,500000,750000,750000,750000,750000,750000,750000,750000,750000,750000,1000000,1250000,1500000,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,1750000.0000000002,2000000,2250000,2500000,2750000.0000000005,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,2750000.0000000335,2500000.0000000335,2250000.0000000335,2250000,2250000,0]
[668,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,13593750.000000004,null,null,0,0,0,0,0,0,0,10416.666666666668,20833.333333333336,31250,31250,31250,31250,31250,31250,31250,31250,31250,41666.666666666672,52083.333333333336,62500,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,72916.666666666672,83333.333333333343,93750,104166.66666666667,114583.33333333334,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,114583.33333333473,104166.66666666805,93750.000000001382,93750,93750,0]
[671,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[674,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[676,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[677,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[681,"PL(-)",null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,430443.54838709609,null,null,0,0,0,0,0,0,0,0,0,0,336.02150537634407,672.04301075268813,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1008.0645161290322,1344.0860215053763,1680.1075268817203,2016.1290322580644,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2352.1505376344085,2688.1720430107521,3024.1935483870961,3360.2150537634402,3696.2365591397838,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,4032.2580645161279,0]
[682,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[685]
[687,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,1.8917489796876907E-10,null,null,150000,300000,316527.77777777781,333055.55555555562,327361.11111111112,321666.66666666669,315972.22222222225,310277.77777777775,304583.33333333337,298888.88888888888,293194.4444444445,287500.00000000006,281805.55555555562,276111.11111111112,270416.66666666669,264722.22222222225,259027.77777777778,253333.33333333331,247638.88888888891,241944.44444444444,236250,230555.55555555556,224861.11111111112,219166.66666666669,213472.22222222222,207777.77777777775,202083.33333333334,196388.88888888891,190694.44444444444,185000.00000000003,179305.55555555556,173611.11111111112,167916.66666666666,162222.22222222222,156527.77777777778,150833.33333333334,145138.88888888891,139444.44444444447,133750.00000000003,128055.55555555559,122361.11111111115,116666.66666666672,110972.22222222228,105277.77777777784,99583.333333333401,93888.888888888963,88194.444444444525,82500.000000000087,76805.555555555649,71111.111111111211,65416.666666666781,59722.22222222235,54027.777777777912,48333.333333333474,42638.888888889036,36944.444444444598,31250.00000000016,25555.555555555722,19861.111111111284,14166.666666666846,8472.2222222224082,2777.7777777779702,1388.8888888890797,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,0]
[691,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[692,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[695,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[696,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[700,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Приобретение участков",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,14062499.99999994,null,null,0,0,12500000,25000000,37500000,37500000,37500000,37395833.333333336,37187500,36875000,36562500,36250000,35937500,48125000,60312500,72500000,84687500,84375000,83958333.333333328,83437500,82812500,82083333.333333328,81354166.666666672,80625000,79895833.333333328,79166666.666666672,90937500,102708333.33333333,114479166.66666667,126250000,138020833.33333334,137187500,136250000,135208333.33333334,134062500,132812500,131562500,130312500,129062500,127812500,126562500,125312500,124062500,122812500,121562500,120312500,119062500,117812500,116562500,115312500,114062500,112812500,111562500,110312500,109062500,107812500,106562500,105312500,104062500,102812500,101562500,100312500,99062500,97812500,96562500,95312500,94062500,92812500,91562500,90312500,89062500,87812500,86562500,85312500,84062500,82812500,81562500,80312500,79062500,77812500,76562500,75312500,74062500,72812500,71562500,70312500,69062500,67812500,66562500,65312500,64062500,62812500,61562500,60312500,59062500,57812500,56562500,55312500,54062500,52812500,51562500,50312500,49062500,47812500,46562500,45312500,44062500,42812500,41562500,40312500,39062500,37812500,36562500,35312500,34062500,32812500,31562500,30312500,29062500,27812500,26562500,25312500,24062500,22812500,21562500,20312500,19062500,17916666.666666657,16874999.99999997,15937499.999999955,14999999.99999994,14062499.99999994,0]
[701,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Проектирование, ИРД, ТУ",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1406249.9999999963,null,null,0,0,0,1250000,2500000,3750000,3750000,3739583.3333333335,3718750,3687500,3656250,3625000,3593750,3562500,4781250,6000000,7218750,8437500,8395833.333333334,8343750,8281250,8208333.333333333,8135416.666666667,8062500,7989583.333333334,7916666.666666667,7843750,9020833.333333334,10197916.666666668,11375000,12552083.333333334,13718750,13625000,13520833.333333334,13406250,13281250,13156250,13031250,12906250,12781250,12656250,12531250,12406250,12281250,12156250,12031250,11906250,11781250,11656250,11531250,11406250,11281250,11156250,11031250,10906250,10781250,10656250,10531250,10406250,10281250,10156250,10031250,9906250,9781250,9656250,9531250,9406250,9281250,9156250,9031250,8906250,8781250,8656250,8531250,8406250,8281250,8156250,8031250,7906250,7781250,7656250,7531250,7406250,7281250,7156250,7031250,6906250,6781250,6656250,6531250,6406250,6281250,6156250,6031250,5906250,5781250,5656250,5531250,5406250,5281250,5156250,5031250,4906250,4781250,4656250,4531250,4406250,4281250,4156250,4031250,3906250,3781250,3656250,3531250,3406250,3281250,3156250,3031250,2906250,2781250,2656250,2531250,2406250,2281250,2156250,2031250,1906250,1791666.666666666,1687499.9999999981,1593749.9999999963,1499999.9999999963,1406249.9999999963,0]
[704,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Отделочные работы",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[711,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,166935.4838709691,null,null,0,0,12500,100000,200000,287500,300000,300000,300000,300000,299193.54838709679,297580.64516129036,295161.29032258067,305241.93548387097,390322.58064516133,487903.22580645164,585483.87096774206,670564.51612903248,680645.16129032266,678225.80645161308,675806.45161290339,672580.64516129042,668548.3870967743,663709.67741935502,658064.51612903236,652419.35483870981,659274.19354838715,741129.0322580646,835483.87096774206,929838.70967741951,1024193.548387097,1106048.3870967745,1112903.2258064519,1107258.0645161294,1100806.4516129035,1093548.3870967743,1085483.8709677421,1076612.9032258068,1066935.483870968,1057258.0645161292,1047580.6451612905,1037903.2258064519,1028225.8064516132,1018548.3870967744,1008870.9677419357,999193.54838709708,989516.12903225841,979838.70967741974,970161.29032258096,960483.87096774229,950806.45161290362,941129.03225806484,931451.61290322617,921774.1935483875,912096.77419354883,902419.35483871016,892741.93548387138,883064.51612903271,873387.09677419404,863709.67741935537,854032.25806451659,844354.83870967792,834677.41935483925,825000.00000000047,815322.5806451618,805645.16129032313,795967.74193548446,786290.32258064579,776612.90322580701,766935.48387096834,757258.06451612967,747580.64516129089,737903.22580645222,728225.80645161355,718548.38709677488,708870.96774193621,699193.54838709743,689516.12903225876,679838.70967742009,670161.29032258131,660483.87096774264,650806.45161290397,641129.0322580653,631451.61290322663,621774.19354838785,612096.77419354918,602419.35483871051,592741.93548387173,583064.51612903306,573387.09677419439,563709.67741935572,554032.25806451705,544354.83870967827,534677.4193548396,525000.00000000093,515322.5806451622,505645.16129032348,495967.74193548481,486290.32258064614,476612.90322580741,466935.48387096869,457258.06451613002,447580.64516129135,437903.22580645262,428225.8064516139,418548.38709677523,408870.96774193656,399193.54838709784,389516.12903225911,379838.70967742044,370161.29032258177,360483.87096774305,350806.45161290432,341129.03225806565,331451.61290322698,321774.19354838826,312096.77419354953,302419.35483871086,292741.93548387219,283064.51612903347,273387.09677419474,263709.67741935607,254032.25806451737,244354.83870967868,234677.41935483998,225000.00000000128,215322.58064516258,205645.16129032389,195967.74193548519,186290.32258064649,176612.90322580779,166935.4838709691,0]
[714,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,69556.451612904086,null,null,0,0,12500,50000,91666.666666666672,120833.33333333334,125000.00000000001,125000.00000000001,125000.00000000001,125000.00000000001,124663.97849462368,123991.93548387098,122983.87096774195,134475.80645161291,170967.74193548388,211626.34408602153,252284.94623655919,280443.54838709685,283602.1505376345,282594.08602150547,281586.02150537644,280241.93548387103,278561.82795698935,276545.69892473129,274193.54838709685,271841.39784946246,281989.24731182802,317137.09677419363,356451.61290322593,395766.12903225818,435080.64516129048,461895.16129032278,463709.67741935502,461357.52688172064,458669.35483870987,455645.16129032278,452284.94623655931,448588.70967741957,444556.45161290345,440524.19354838727,436491.93548387114,432459.67741935502,428427.4193548389,424395.16129032278,420362.90322580666,416330.64516129054,412298.38709677442,408266.12903225829,404233.87096774217,400201.61290322605,396169.35483870993,392137.09677419381,388104.83870967769,384072.58064516156,380040.32258064544,376008.06451612932,371975.8064516132,367943.54838709708,363911.29032258096,359879.03225806484,355846.77419354871,351814.51612903259,347782.25806451647,343750.00000000035,339717.74193548423,335685.48387096811,331653.22580645198,327620.96774193586,323588.70967741974,319556.45161290362,315524.1935483875,311491.93548387138,307459.67741935526,303427.41935483913,299395.16129032301,295362.90322580689,291330.64516129077,287298.38709677465,283266.12903225853,279233.8709677424,275201.61290322628,271169.35483871016,267137.09677419404,263104.83870967792,259072.5806451618,255040.32258064568,251008.06451612955,246975.80645161343,242943.54838709731,238911.29032258119,234879.03225806507,230846.77419354895,226814.51612903283,222782.2580645167,218750.00000000058,214717.74193548446,210685.48387096834,206653.22580645222,202620.9677419361,198588.70967741997,194556.45161290385,190524.19354838773,186491.93548387161,182459.67741935549,178427.41935483937,174395.16129032325,170362.90322580712,166330.645161291,162298.38709677488,158266.12903225876,154233.87096774264,150201.61290322652,146169.35483871039,142137.09677419427,138104.83870967815,134072.58064516203,130040.32258064591,126008.06451612979,121975.80645161367,117943.54838709754,113911.29032258142,109879.0322580653,105846.77419354918,101814.51612903306,97782.258064516936,93750.000000000815,89717.741935484693,85685.483870968572,81653.22580645245,77620.967741936329,73588.709677420207,69556.451612904086,0]
[715,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[719,"PL(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0]
[721,"PL(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0]
[724,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0]
[725,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0]
[729]
[730,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,72308333.333333328,null,null,0,0,0,0,0,0,0,30000,30000,2506666.666666666,2771666.666666666,3370000,2067500,3252500,2650000,1450000,0,0,0,0,2502500,2767500,3370000,4570000,3517499.9999999963,3252500,2650000,1450000,0,0,0,0,0,2502500,2767500,3370000,4570000,6020000,3517500,3252500,2650000,1450000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733]
[734,null,null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,166462084.20050138,null,null,-138565.5555555555,-22848.888888888992,-32015.555555555657,-32015.555555555657,-32015.555555555657,-23682.222222222324,-24015.555555555664,-29515.555555555664,-29515.555555555664,-29515.555555555664,63932.024444444411,163606.27111111121,269737.09366666665,273247.81450000004,273530.93950000004,273530.93950000004,273530.93950000004,281864.27283333335,281847.60616666672,280747.60616666672,280747.60616666672,378925.36516666668,483612.38666666689,588582.53316666675,718897.84406666679,733918.63869166665,725881.28660833335,725881.28660833335,725881.28660833335,725881.28660833335,725863.78660833335,732877.11994166661,732877.11994166661,732877.11994166661,836022.88539166679,945973.48921666655,1104728.9841137505,1226034.6987966672,1341821.6683129172,1349245.0939241671,1349554.5222366671,1349554.5222366671,1349536.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1347952.1472366669,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416242.7006689168,1416223.4069189169,1414322.6069189168,1414322.6069189168,1414322.6069189168,1414322.6069189168,1414322.6069189168,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486029.6796104484,1486009.4211729486,1483728.4611729484,1483728.4611729484,1483728.4611729484,1483728.4611729484,1483728.4611729484,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559022.9574328349,1559001.6860734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1556264.5340734599,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635325.9067262982,1635303.5717989544,1632018.9893989542,1632018.9893989542,1632018.9893989542,1632018.9893989542,1632018.9893989542,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715035.6673546312,1715012.2156809203,1711070.7168009204,1711070.7168009204,1711070.7168009204,1711070.7168009204,1711070.7168009204,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798240.5540092608,1798215.9297518644,1793486.1310958643,1793486.1310958643,1793486.1310958643,1793486.1310958643,1793486.1310958643,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1885016.8779556861,1884991.0224854196,1879315.2640982198,1879315.2640982198,1879315.2640982198,1879315.2640982198,1879315.2640982198,0]
[738,"BS",null,null,null,null,null,"Задолженность по НДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1879315.264098227,null,null,-138565.5555555555,-22848.888888888992,-32015.555555555649,-32015.555555555649,-32015.555555555649,-23682.222222222335,-24015.555555555678,-29515.555555555678,-29515.555555555678,-29515.555555555678,63932.024444444396,163606.27111111121,269737.09366666665,273247.81450000004,273530.93950000009,273530.93950000009,273530.93950000009,281864.27283333335,281847.60616666661,280747.60616666684,280747.60616666684,378925.36516666645,483612.38666666672,588582.53316666652,718897.84406666644,733918.63869166654,725881.2866083337,725881.2866083337,725881.2866083337,725881.2866083337,725863.78660833277,732877.11994166672,732877.11994166672,732877.11994166672,836022.88539166749,945973.48921666667,1104728.984113751,1226034.6987966672,1341821.6683129165,1349245.0939241685,1349554.5222366676,1349554.5222366676,1349536.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1347952.1472366676,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416242.7006689161,1416223.4069189131,1414322.6069189161,1414322.6069189161,1414322.6069189161,1414322.6069189161,1414322.6069189161,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486029.6796104461,1486009.4211729467,1483728.4611729458,1483728.4611729458,1483728.4611729458,1483728.4611729458,1483728.4611729458,1559022.9574328363,1559022.9574328363,1559022.9574328288,1559022.9574328363,1559022.9574328363,1559022.9574328363,1559001.6860734671,1556264.5340734571,1556264.5340734571,1556264.5340734571,1556264.5340734571,1556264.5340734571,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635325.9067263007,1635303.5717989504,1632018.9893989563,1632018.9893989563,1632018.9893989563,1632018.9893989563,1632018.9893989563,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715035.6673546284,1715012.215680927,1711070.7168009132,1711070.7168009132,1711070.7168009132,1711070.7168009132,1711070.7168009132,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798240.5540092587,1798215.929751873,1793486.1310958564,1793486.1310958564,1793486.1310958564,1793486.1310958564,1793486.1310958564,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1885016.8779556751,1884991.0224854052,1879315.264098227,1879315.264098227,1879315.264098227,1879315.264098227,1879315.264098227,0]
[740]
[743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,-1348236.3333333333,-744453.77777777787,-15730843.777777776,-17255343.777777776,-20894843.777777776,-13046677.11111111,-20248677.111111108,-16614143.777777778,-9398143.777777778,1777922.8888888883,2593370.8688888885,3470995.8522222224,2835059.4658888886,-11127993.758333335,-13266677.302500002,-18132960.427500002,-26791960.427500002,-20433293.760833334,-18909143.760833334,-15250591.09416667,-5537104.5941666663,4006385.8348333333,5105927.3698333334,6594110.2123333327,6343999.6732833292,5967033.1561333332,-9708447.8048583344,-12433743.786108334,-17549743.786108334,-24760243.786108334,-33459621.286108334,-18409747.039441667,-16883427.039441667,-10715554.646941666,-2632103.5454916665,6992069.0310833324,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5687170.4775733333,5676768.2349733338,5678352.2349733338,5678352.2349733338,5678352.2349733338,5466148.3473110842,3456978.3922250839,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,4092491.224366256,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6305673.3661053916,6291035.4249310512,6293316.3849310521,6293316.3849310521,6293316.3849310521,6059363.5352852764,4743270.4038653644,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6637285.9577151686,6619882.704274348,6622619.8562743478,6622619.8562743478,6622619.8562743478,6376970.3735536542,5409814.2115858188,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6984465.3154280772,6963748.4947712198,6967033.0771712195,6967033.0771712195,6967033.0771712195,6709102.1751451921,6092589.4257608894,7348731.7574004913,7348731.7574004913,7348731.7574004913,7348731.7574004913,7348731.7574004913,7347668.6419591568,7322980.4893331407,7326921.9882131405,7326921.9882131405,7326921.9882131405,7056095.6433838941,6792018.3605105337,7728406.029925595,7728406.029925595,7728406.029925595,7728406.029925595,7728406.029925595,7727308.2068201751,7697859.5497912522,7702589.348447253,7702589.348447253,7702589.348447253,7418222.8382780403,7508462.9758880371,8124869.1459188946,8124869.1459188946,8124869.1459188946,8124869.1459188946,8124869.1459188946,8123735.4332094248,8088579.4143256629,8094255.1727128625,8094255.1727128625,8094255.1727128625,7912865.1912981402,0]
[744]
[748,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-13461.992455739528,null,null,0,0,22916.666666666668,35416.666666666672,35416.666666666657,14583.333333333314,3750,5083.3333333333139,6083.3333333333139,6749.9999999999418,5200.3333333332557,3317.3333333332557,1377.843333333265,22211.176666666637,34711.176666666783,34711.176666666754,34711.176666666754,13877.843333333498,1461.1766666667536,1527.8433333334979,1577.8433333336143,-328.31333333288785,-2251.1366666663671,-4190.6266666664742,-6188.3013666663319,-6188.3013666663319,14645.031966667157,27145.031966667157,27145.031966666924,27145.031966666924,27232.531966667157,6469.1986333341338,-5978.3013666658662,-5943.3013666654006,-7923.4760666652583,-9921.150766665116,-11978.755707664415,-14036.360648665112,-16093.965589664876,-16093.965589664876,-16093.965589664876,-16093.965589665808,-16002.090589666739,-15928.590589665808,-15873.465589666739,-15836.715589666739,-15818.34058966767,-15818.34058966767,-15818.340589666739,-15818.340589665808,-15818.340589664876,-15818.340589664876,-15818.340589663014,-15818.340589662082,-15721.871839662082,-15644.696839662269,-15586.815589662641,-15548.228089662269,-15528.934339663014,-15528.934339663014,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15528.934339661151,-15427.642152162269,-15346.608402160928,-15285.833089660853,-15245.316214662045,-15225.057777162641,-15225.057777162641,-15225.057777160779,-15225.057777160779,-15225.057777158916,-15225.057777157053,-15225.057777157053,-15225.057777155191,-15118.700980277732,-15033.615542778745,-14969.801464654505,-14927.258745903149,-14905.987386530265,-14905.987386532128,-14905.987386532128,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14905.987386528403,-14794.312749803066,-14704.973040431738,-14637.968258395791,-14593.298403706402,-14570.963476356119,-14570.963476356119,-14570.963476356119,-14570.963476352394,-14570.963476348668,-14570.963476348668,-14570.963476344943,-14570.963476344943,-14453.705107785761,-14359.898412935436,-14289.543391801417,-14242.640044376254,-14219.188370659947,-14219.188370656222,-14219.188370659947,-14219.188370659947,-14219.188370659947,-14219.188370659947,-14219.188370663673,-14219.188370659947,-14096.067083682865,-13997.570054095238,-13923.697281908244,-13874.448767114431,-13849.824509724975,-13849.824509721249,-13849.824509721249,-13849.824509724975,-13849.824509724975,-13849.824509724975,-13849.824509724975,-13849.8245097287,-13720.547158394009,-13617.125277325511,-13539.558866530657,-13487.847926001996,-13461.992455739528,-13461.992455739528,0]
[751,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,318549727.80955827,null,null,-1348236.3333333333,-2092690.111111111,-17823533.888888888,-35078877.666666664,-55973721.44444444,-69020398.555555552,-89269075.666666657,-105883219.44444443,-115281363.22222221,-113503440.33333331,-110910069.46444443,-107439073.61222221,-104604014.14633332,-115732007.90466666,-128998685.20716667,-147131645.63466668,-173923606.06216669,-194356899.82300001,-213266043.58383334,-228516634.678,-234053739.27216667,-230047353.43733335,-224941426.06750003,-218347315.8551667,-212003316.18188336,-206036283.02575004,-215744730.83060837,-228178474.61671671,-245728218.40282506,-270488462.18893337,-303948083.47504169,-322357830.51448333,-339241257.55392498,-349956812.20086664,-352588915.74635834,-345596846.71527499,-336350075.10827166,-325077096.61350191,-315768567.75294757,-306821013.5975095,-298482627.76662368,-291344551.36405033,-285657380.88647699,-279980612.65150368,-274302260.41653037,-268623908.18155706,-262945555.94658372,-257479407.59927264,-254022429.20704755,-248032355.51107126,-242042281.81509498,-236052208.11911869,-230062134.4231424,-224072060.72716612,-218082922.33893985,-212106113.57309157,-206127404.00724328,-200148694.44139498,-194169984.87554669,-188414088.46739921,-184321597.24303296,-178014958.19469506,-171708319.14635718,-165401680.0980193,-159095041.04968143,-152788402.00134355,-146482728.63523817,-140191693.21030712,-133898376.82537606,-127605060.44044501,-121311744.05551395,-115252380.52022867,-110509110.1163633,-103870827.07493615,-97232544.033509016,-90594260.992081881,-83955977.950654745,-77317694.90922761,-70680408.951512441,-64060526.247238092,-57437906.390963748,-50815286.534689397,-44192666.678415045,-37815696.304861389,-32405882.093275569,-25420387.229061034,-18434892.364846498,-11449397.500631962,-4463902.6364174252,2521592.2277971115,9506057.5432251878,16469806.037996408,23436839.115167625,30403872.192338847,37370905.269510068,44080007.444655262,50172596.870416149,57521328.62781664,64870060.38521713,72218792.142617628,79567523.900018126,86916255.657418624,94263924.299377784,101586904.78871092,108913826.77692406,116240748.7651372,123567670.75335033,130623766.39673422,137415784.75724477,145144190.78717035,152872596.81709594,160601002.84702152,168329408.8769471,176057814.90687269,183785123.11369288,191482982.66348413,199185572.01193139,206888161.36037865,214590750.70882592,222008973.54710394,229517436.52299199,237642305.66891089,245767174.8148298,253892043.9607487,262016913.10666761,270141782.25258648,278265517.6857959,286354097.10012156,294448352.27283442,302542607.44554728,310636862.61826015,318549727.80955827,0]
[754,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,352453201.30097359,null,null,-1168236.3333333333,-1732690.111111111,-2404922.7777777775,-3022072.111111111,-3702610.333333333,-4370815.222222222,-5121020.111111111,-6119525,-7352363.222222222,-8835834.7777777761,-9772481.1382795684,-10430675.633727595,-10423169.45712186,-10525943.681405015,-10583234.78318817,-10704309.009971324,-10834383.236754479,-10941624.130204298,-11356298.356987452,-11964936.583770607,-12812604.977220427,-13334545.549949819,-13360267.705958778,-13098630.13774731,-12035467.744898746,-11082274.194500182,-10166228.27175995,-9193811.6636030488,-8284895.0554461507,-7386478.4472892517,-6487351.8391323546,-5824201.8176421216,-5466415.9628185546,-5295775.2154949876,-4759504.9930343246,-4152386.1456115646,-2491431.1041227062,-255075.62648033677,2518523.765333713,5198206.0569725167,7871220.0240590665,10543924.562833119,13215815.051607175,15877284.922781225,18540320.418955278,21203337.54012933,23866336.286303379,26317112.769815177,26758719.298240986,29733421.130417984,32708122.962594982,35682824.794771984,38657526.626948982,41632228.459125981,44606091.452302977,47567605.529351979,50531001.112650976,53494377.402199984,56457734.397998974,59198258.942347176,60275378.30291415,63566645.48745276,66862218.22754693,70157790.9676411,73454752.596624151,76751714.225607201,80047811.46454525,83329250.503871471,86612950.244760185,89896629.727211386,93180288.951225102,96229975.06715557,97963568.051666081,101592173.67373838,105220779.29581067,108849384.91788296,112477990.53995526,116106596.16202755,119734311.05718476,123344601.42754175,126957607.67853938,130570592.65817763,134183556.36645651,137550849.32065535,139950986.11288628,143926803.55774599,147902621.00260568,151878438.44746542,155854255.89232507,159830073.33718479,163804972.90789473,167759133.32302049,171716555.98561889,175673956.31328997,179631334.30603367,183330759.06182405,186413671.06823009,190752725.40627575,195091779.74432141,199430834.08236706,203769888.42041272,208108942.75845838,212447051.23943126,216760448.11610442,221077763.03998387,225395054.51218957,229712322.53272158,233758740.75675064,237541081.69790637,242259810.30847713,246978538.91904789,251697267.52961865,256415996.14018941,261134724.75076017,265852478.65951252,270540759.28697848,275233745.08884311,279926706.26645029,284619642.81980014,289028188.23872328,293526973.79525656,298642165.5218206,303757357.24838471,308872548.97494876,313987740.70151281,319102932.42807686,324217119.71928287,329546125.13613474,335130780.45590353,340965409.92020208,346800013.52903032,352453201.30097359,0]
[757,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,39134.829427667893,null,null,0,0,0,0,0,0,0,0,0,0,1500,3259.5,5643,5643,5643,5643,5643,5643,5643,5643,5329.5,7210.5,9091.5,10873.747499999998,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999985,13759.514999999956,13759.514999999898,13759.514999999898,13759.514999999898,13431.907499999914,15397.552499999874,17215.77412499988,20198.640412499895,22252.739437499898,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24649.188299999922,24464.319387749885,25758.401773499907,25758.401773499907,25758.401773499907,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25758.401773500023,25565.213760198792,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26917.529853307642,26715.648379407823,28128.818696706323,28128.818696706323,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,28128.818696706556,27917.852556481026,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29394.615538057871,29174.155921522528,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30717.373237270396,30486.99293799093,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,32099.655032947659,31858.907620200887,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,33544.139509430155,39134.829427667893,0]
[759,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-8.6612999439239502E-8,null,null,-28300,-13300,1700,16700,31700,46700,61700,76700,91700,106700,121700,-56621.25,-40871.250000000757,-25121.250000000815,-9371.2500000008149,6378.7499999991851,22128.749999999185,37878.749999999185,53628.749999999185,69378.749999999185,85128.749999999185,100878.74999999919,116628.74999999919,-70532.437500000815,-53994.937500003376,-37457.437500003376,-20919.937500003492,-4382.4375000034925,12155.062499996508,28692.562499996508,45230.06249999837,61767.56249999837,78305.06249999837,94842.56249999837,111380.06249999837,-72930.37500000163,-55566.000000002794,-38201.625000002794,-20837.250000002794,-3472.875000002794,13891.499999997206,31255.875000000931,48620.250000000931,65984.625000000931,83349.000000000931,100713.37500000093,118077.75000000093,-76576.893750003539,-58344.300000000745,-40111.706250000745,-21879.112500000745,-3646.5187500007451,14586.074999999255,32818.668749999255,51051.262499999255,69283.856249999255,87516.449999999255,105749.04374999925,123981.63749999925,-80405.738437496126,-61261.514999994077,-42117.291562491097,-22973.068124988116,-3828.8446874851361,15315.378750017844,34459.602187520824,53603.825625023805,72748.049062526785,91892.272500029765,111036.49593753275,130180.71937503573,-84426.025359340943,-64324.590749969706,-44223.156140601262,-24121.721531232819,-4020.2869218643755,16081.147687504068,36182.582296872512,56284.016906240955,76385.451515609398,96486.886124977842,116588.32073434629,136689.75534371473,-88647.326627379283,-67540.820287541952,-46434.313947708812,-25327.807607875671,-4221.3012680425309,16885.20507179061,37991.71141162375,59098.21775145689,80204.724091290031,101311.23043112317,122417.73677095631,143524.24311078945,-93079.692958862986,-70917.861302012578,-48756.029645169154,-26594.19798832573,-4432.3663314823061,17729.465325361118,39891.296982204542,62053.128639047965,84214.960295891389,106376.79195273481,128538.62360957824,150700.45526642166,-97733.677606696263,-74463.754367016256,-51193.831127338111,-27923.907887659967,-4653.9846479818225,18615.938591696322,41885.861831374466,65155.785071052611,88425.708310730755,111695.6315504089,134965.55479008704,158235.47802976519,-102620.36148702353,-78186.942085382529,-53753.522683721967,-29320.103282061405,-4886.6838804008439,19546.735521259718,43980.154922920279,68413.574324580841,92846.993726241402,117280.41312790196,141713.83252956253,166147.25193122309,-8.6612999439239502E-8,0]
[762,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,-1500,0,61500,73500,72000,10500,0,0,0,0,0,-1500,0,61500,72000,73500,72000,10500,0,0,0,0,0,0,-1500,0,61500,72000,72000,73500,72000,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[763,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,419088.54166666605,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230234.37499999997,458281.24999999994,684140.62499999988,907812.49999999988,1129296.8749999998,1348593.7499999998,1565703.1249999998,1780624.9999999998,1993359.3749999998,2203906.2499999995,2412265.6249999995,2618437.4999999995,203984.375,405781.25,605390.625,802812.5,998046.875,1191093.75,1381953.125,1570625,1757109.3749999995,1941406.2499999995,2123515.6249999995,2303437.4999999995,177734.375,353281.25,526640.625,697812.5,866796.875,1033593.75,1198203.125,1360625,1520859.375,1678906.25,1834765.625,1988437.5,151484.375,300781.25,447890.625,592812.5,735546.875,876093.75,1014453.125,1150625,1284609.375,1416406.25,1546015.6249999991,1673437.4999999991,125234.375,248281.25,369140.625,487812.5,604296.875,718593.75,830703.125,940625,1048359.375,1153906.25,1257265.625,1358437.5,98984.375,195781.25,290390.625,382812.5,473046.875,561093.75,646953.125,730625,812109.375,891406.25,968515.625,1043437.5,72734.375,143281.25,211640.625,277812.5,341796.875,403593.75,463203.125,520625,575859.375,628906.25,679765.625,728437.5,46484.375,90781.25,132890.625,172812.5,210546.875,246093.75,279453.125,310807.29166666605,340338.54166666605,368229.16666666605,394479.16666666605,419088.54166666605,0]
[767]
[768]
[770]
[773,"PL",null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,181146515.1106396,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-2774204.888888889,-2753371.5555555555,-2798838.222222222,-3064171.5555555555,-3314504.888888889,-3564838.222222222,-3131692.6071684589,-2667413.6587813618,-2232960.1226164876,-2194573.1851164876,-2201490.8934498206,-2213990.8934498206,-2213990.8934498206,-2193157.5601164876,-2436438.2267831545,-2679454.8934498206,-2929471.5601164876,-2723346.9583960571,-2234676.0441756272,-1744589.5049551972,-1219704.7712181006,-1144600.798093101,-1163954.225176434,-1172287.5585097671,-1184787.5585097671,-1184787.5585097671,-1186449.978509767,-1573549.3994637961,-1973151.0136813652,-2317187.0246281009,-2126397.8746756576,-1862428.1144135604,-1220806.3907904904,-592643.53844053857,25279.48978259787,122442.38309869543,206112.49419207871,252866.19522212446,288103.35983845778,306900.95028863102,333673.24989180639,360445.54949498083,387217.84909815527,413000.3796379175,733116.47092660423,759907.14552977867,786697.82013295311,813488.49473612756,840279.16933930293,869507.09126910567,897709.76331710629,918376.49904040527,948677.8423228329,979229.46841386426,1010017.6230035704,1041044.2771627735,1387720.2207865473,1414510.8953897217,1451880.6766087227,1486507.7780303191,1522794.0983526511,1557964.1125480393,1591592.4098090492,1615881.3172372971,1651732.4290379751,1687883.2477573026,1724317.2629529377,1761036.8345955163,2138236.3484536307,2165027.0230568051,2204859.3795574317,2245538.9561892916,2286539.3001264175,2327863.0844296869,2361130.8869641535,2374214.5302079525,2400983.9334517531,2427753.3366955519,2454522.7399393516,2481292.1431831503,2869952.7539960463,2896743.4285992207,2923534.1032023951,2950324.7778055705,2977115.452408744,3003906.1270119194,3028769.6012084959,3039115.0288843261,3065883.3685601568,3092651.7082359875,3119420.0479118181,3146188.3875876488,3553622.4171031024,3580413.0917062769,3607203.7663094513,3633994.4409126258,3660785.1155158002,3687575.7901189756,3712381.448303354,3719441.1768328175,3746208.3997622812,3772975.6226917449,3799742.8456212096,3826510.0685506733,4253676.6932834592,4280467.3678866336,4307258.0424898081,4334048.7170929834,4360839.3916961579,4387630.0662993323,4412376.1739911465,4415493.2310569249,4442259.2814027024,4469025.33174848,4495791.3820942594,4522557.4324400378,4970464.4083528696,4997255.082956044,5024045.7575592194,5050836.4321623938,5053023.9321623938,5055211.4321623938,5055293.0282436935,5278893.5891707269,5530690.6503671277,5782305.4198968615,5783920.1894266279,5785534.9589563617,0]
[776]
[778]
[781,"PL",null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,156691735.57070321,null,null,-1309913.7777777778,-656010.44444444438,-683232.66666666651,-693649.33333333326,-2774204.888888889,-2753371.5555555555,-2798838.222222222,-3064171.5555555555,-3314504.888888889,-3564838.222222222,-3131692.6071684589,-2667413.6587813618,-2232960.1226164876,-2194573.1851164876,-2201490.8934498206,-2213990.8934498206,-2213990.8934498206,-2193157.5601164876,-2436438.2267831545,-2679454.8934498206,-2929471.5601164876,-2723346.9583960571,-2234676.0441756272,-1744589.5049551972,-1219704.7712181006,-1144600.798093101,-1163954.225176434,-1172287.5585097671,-1184787.5585097671,-1184787.5585097671,-1186449.978509767,-1573549.3994637961,-1973151.0136813652,-2317187.0246281009,-2126397.8746756576,-1862428.1144135604,-1220806.3907904904,-592643.53844053857,25279.48978259787,122442.38309869543,206112.49419207871,252866.19522212446,288103.35983845778,306900.95028863102,333673.24989180639,360445.54949498083,387217.84909815527,413000.3796379175,733116.47092660423,759907.14552977867,786697.82013295311,813488.49473612756,840279.16933930293,869507.09126910567,897709.76331710629,918376.49904040527,948677.8423228329,979229.46841386426,1010017.6230035704,1041044.2771627735,1387720.2207865473,1414510.8953897217,1451880.6766087227,1486507.7780303191,1522794.0983526511,1557964.1125480393,1591592.4098090492,1615881.3172372971,1651732.4290379751,1687883.2477573026,1724317.2629529377,1761036.8345955163,2138236.3484536307,2165027.0230568051,2204859.3795574317,2245538.9561892916,2286539.3001264175,2327863.0844296869,2361130.8869641535,2374214.5302079525,2400983.9334517531,2427753.3366955519,2454522.7399393516,2481292.1431831503,2869952.7539960463,2896743.4285992207,2923534.1032023951,2950324.7778055705,2977115.452408744,2692766.9301021565,2619885.705045349,2628834.4999849424,2651989.1138045359,2675143.7276241295,2698298.3414437221,2721452.9552633166,3073883.3907941841,3097057.3243259294,3120231.2578576757,3143405.1913894219,3166579.1249211673,3189753.0584529135,3211209.9527824009,3217316.6179603869,3240470.2657943731,3263623.9136283593,3286777.5614623465,3309931.2092963317,3679430.3396901935,3702604.273221937,3725778.2067536842,3748952.1402854305,3772126.0738171777,3795300.007348923,3816705.390502342,3819401.6448642388,3842554.2784133377,3865706.9119624328,3888859.5455115354,3912012.1790606314,4299451.7132252315,4322625.6467569787,4345799.580288725,4368973.5138204703,4370865.7013204703,4372757.8888204666,4372828.4694307959,4566242.9546326799,4784047.4125675652,5001694.1882107835,5003090.9638540307,5004487.7394972527,0]
[784]
[786,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Срок окупаемости по чистой прибыли",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,7.5]
[787,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"руб.",null,null,null,"Продажи",null,null,null,null,null,null,10253709.631946813]
[789,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"кв.м.",null,null,null,"Спрос на аренду площадей",null,null,null,null,null,null,7200]
[792]
[795,null,null,null,null,null,null,"Индикатор безубыточности по финпотоку",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[797,null,null,null,null,null,null,"Индикатор безубыточности по финпотоку","Точка безубыточности по финпотоку",null,null,null,"руб.",null,null,null,"Продажи",null,null,null,null,null,null,10253709.631946813]
[800]
[803,null,null,null,null,null,null,"Свободный отрицательный финпоток проекта",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-352588915.74635834,null,null,-1348236.3333333333,-744453.77777777775,-15730843.777777776,-17255343.777777776,-20894843.777777776,-13046677.111111112,-20248677.111111104,-16614143.777777776,-9398143.7777777761,0,0,0,0,-450644.68244445324,-13266677.30250001,-18132960.42750001,-26791960.42750001,-20433293.760833323,-18909143.760833323,-15250591.094166666,-5537104.5941666663,0,0,0,0,0,0,0,-11674479.130658388,-24760243.786108315,-33459621.286108315,-18409747.039441645,-16883427.039441645,-10715554.646941662,-2632103.5454916954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[805,null,null,null,null,null,null,"Свободный финпоток (FCF)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,294875995.48908103,null,null,-1348236.3333333333,-744453.77777777775,-15730843.777777776,-17255343.777777776,-20894843.777777776,-13046677.111111112,-20248677.111111104,-16614143.777777776,-9398143.7777777761,0,0,0,0,-450644.68244445324,-13266677.30250001,-18132960.42750001,-26791960.42750001,-20433293.760833323,-18909143.760833323,-15250591.094166666,-5537104.5941666663,0,0,0,0,0,0,0,-11674479.130658388,-24760243.786108315,-33459621.286108315,-18409747.039441645,-16883427.039441645,-10715554.646941662,-2632103.5454916954,6992069.0310833324,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5687170.4775733333,5676768.2349733338,5678352.2349733338,5678352.2349733338,5678352.2349733338,5466148.3473110842,3456978.3922250839,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,4092491.224366256,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6305673.3661053916,6291035.4249310512,6293316.3849310521,6293316.3849310521,6293316.3849310521,6059363.5352852764,4743270.4038653644,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6637285.9577151686,6619882.704274348,6622619.8562743478,6622619.8562743478,6622619.8562743478,6376970.3735536542,5409814.2115858188,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6673326.1185183153,6554864.5986080728,6556752.5482718358,6553138.8224155987,6549525.0965593616,6287980.4686770961,5667853.9934365572,6868992.731091572,6865375.9900201438,6861759.2489487156,6858142.5078772875,6854525.7668058584,6849845.9102930948,6821808.9938121876,6824797.4293407099,6821183.8542452324,6817570.2791497549,6543130.359225031,6275439.5012561921,7154159.6763323294,7150542.9352608984,7146926.1941894712,7143309.4531180421,7139692.7120466148,7134978.1478697658,7102188.7663024478,7106497.7622545669,7102884.3454578882,7099270.9286612058,6811291.0016953163,6897917.7225086307,7453856.4507912565,7450239.7097198293,7446622.9686484002,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[806]
[808]
[811,null,null,null,null,null,null,"NPV(Учредителя)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32904165.847662691,null,null,-1337570.3594535117,-732721.53740611789,-15360446.740870252,-16715757.205251651,-20081316.278984051,-12439518.539411202,-19153622.432161689,-15591318.415575564,-8749788.8134600166,0,0,0,0,-403220.6680205696,-11776637.553129103,-15969027.430367308,-23408029.481540788,-17711255.614563581,-16260483.1427247,-13010646.227656366,-4686466.6221309509,0,0,0,0,0,0,0,-9272678.2523090374,-19510715.82698752,-26157119.576463252,-14277998.346654631,-12990645.191397922,-8179662.4275484495,-1993307.5197497057,5253244.9519784544,6892276.3890965898,8336079.3923863415,6828963.9930565236,6512214.8225020096,6020838.5151356449,5113364.9955149693,4041778.0247473465,4002469.0724795447,3971913.295047767,3940491.2643469954,3909317.8151081083,3733452.8702350082,2342483.4646961652,4026823.960183016,3994967.5281049963,3963363.1140627232,3932008.7243272625,3900902.3809421849,3869437.8418231294,3830923.6470872471,3801825.7008310016,3771749.2427070444,3741910.7211442199,3573958.8131383676,2521012.1606494798,3854213.5049390011,3823722.6039340571,3793472.9181713155,3763462.5393833541,3733689.5743991612,3703584.9595737085,3665756.2312491122,3638074.8162481058,3609293.8006326891,3580740.4732594588,3420352.7483870233,2656271.0081414985,3688084.5943420422,3658907.9485439206,3629962.1208407353,3601245.2852174835,3572755.630104871,3543958.968401792,3506703.6063243435,3480400.3374389256,3452866.6935423343,3425550.8698597196,3272394.1169057526,2754128.2751696892,3528170.7951763002,3500259.2364869853,3472568.487716944,3445096.802026418,3417842.4463949963,3239275.0039785309,3156601.8413074184,3132531.7660267544,3106037.3070060723,3079765.9973891815,2933389.2952525159,2623178.1271335655,3153935.4069591877,3127336.9367050864,3100961.9219893506,3074808.4919335386,3048874.7912755362,3022689.8502333928,2986502.967233852,2964174.5231642351,2939167.7239617584,2914371.0728481966,2774926.00204803,2640344.469145711,2986246.6930019376,2961124.5911822622,2936213.0803998704,2911510.4009216637,2887014.8076774413,2862284.1649082741,2826590.6706053321,2805930.7166110328,2782317.4048393257,2758902.0969002726,2626047.5380553743,2638406.8621230805,2828494.8494465416,2804756.889141676,2781217.4927005582,2757875.0040591503,2735948.7417351766,2713783.3410369032,2679590.7373012495,2649594.4728666879,2616528.4124824898,2583828.3968799161,2499735.0968686757,0]
[814]
[816]
[819,"BS",null,null,null,null,null,"Финпоток проекта для кредиторов нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,344875995.48908108,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,-5973721.4444444403,-19020398.555555552,-39269075.666666657,-55883219.444444433,-65281363.222222209,-63503440.333333321,-60910069.464444429,-57439073.61222221,-54604014.146333322,-65732007.904666655,-78998685.207166657,-97131645.634666651,-123923606.06216666,-144356899.82299998,-163266043.58383331,-178516634.67799997,-184053739.27216664,-180047353.43733332,-174941426.0675,-168347315.85516667,-162003316.18188334,-156036283.02575001,-165744730.83060834,-178178474.61671668,-195728218.40282503,-220488462.18893337,-253948083.47504172,-272357830.51448339,-289241257.55392504,-299956812.2008667,-302588915.74635839,-295596846.71527505,-286350075.10827172,-275077096.61350197,-265768567.75294763,-256821013.59750953,-248482627.76662371,-241344551.36405036,-235657380.88647702,-229980612.65150368,-224302260.41653034,-218623908.181557,-212945555.94658366,-207479407.59927258,-204022429.20704749,-198032355.51107121,-192042281.81509492,-186052208.11911863,-180062134.42314234,-174072060.72716606,-168082922.33893979,-162106113.57309151,-156127404.00724322,-150148694.44139493,-144169984.87554663,-138414088.46739915,-134321597.2430329,-128014958.19469501,-121708319.14635712,-115401680.09801923,-109095041.04968134,-102788402.00134344,-96482728.635238051,-90191693.210307002,-83898376.825375944,-77605060.440444887,-71311744.055513829,-65252380.52022855,-60509110.116363183,-53870827.07493604,-47232544.033508897,-40594260.992081754,-33955977.950654611,-27317694.909227468,-20680408.951512299,-14060526.247237951,-7437906.3909636028,-815286.53468925506,5807333.3215850927,12184303.695138747,17594117.906724565,24579612.770939101,31565107.635153636,38550602.499368176,45536097.363582715,52521592.227797255,59194918.34631557,65749782.944923639,72306535.493195474,78859674.315611079,85409199.41217044,91697179.880847543,97365033.874284104,104234026.60537568,111099402.59539582,117961161.84434453,124819304.35222182,131673830.11902767,138523676.02932078,145345485.02313295,152170282.45247367,158991466.30671892,165809036.58586866,172352166.94509369,178627606.44634989,185781766.12268221,192932309.05794311,200079235.25213256,207222544.70525062,214362237.41729724,221497215.56516701,228599404.33146945,235705902.09372401,242808786.43918189,249908057.36784309,256719348.3695384,263617266.09204704,271071122.54283828,278521362.25255811,285967985.22120649,293410991.44878346,300853702.36386043,308294984.25372791,315701099.10924065,323082703.64741546,330430315.58232874,337743959.52335554,344875995.48908108,0]
[822,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Срок окупаемости по финпотоку (PBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,6.916666666666667]
[824,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во ТТ",null,null,null,"кол-во ТТ",null,null,null,null,null,null,12]
[825,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кв.м.",null,null,null,"Спрос на аренду площадей",null,null,null,null,null,null,7200]
[827,null,null,null,null,null,null,"Свободный полож. финпоток для кредиторов",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,647464911.23543966,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6992069.0310833324,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5687170.4775733333,5676768.2349733338,5678352.2349733338,5678352.2349733338,5678352.2349733338,5466148.3473110842,3456978.3922250839,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,4092491.224366256,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6306639.0483378917,6305673.3661053916,6291035.4249310512,6293316.3849310521,6293316.3849310521,6293316.3849310521,6059363.5352852764,4743270.4038653644,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6637285.9577151686,6619882.704274348,6622619.8562743478,6622619.8562743478,6622619.8562743478,6376970.3735536542,5409814.2115858188,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6985494.8642145367,6673326.1185183153,6554864.5986080728,6556752.5482718358,6553138.8224155987,6549525.0965593616,6287980.4686770961,5667853.9934365572,6868992.731091572,6865375.9900201438,6861759.2489487156,6858142.5078772875,6854525.7668058584,6849845.9102930948,6821808.9938121876,6824797.4293407099,6821183.8542452324,6817570.2791497549,6543130.359225031,6275439.5012561921,7154159.6763323294,7150542.9352608984,7146926.1941894712,7143309.4531180421,7139692.7120466148,7134978.1478697658,7102188.7663024478,7106497.7622545669,7102884.3454578882,7099270.9286612058,6811291.0016953163,6897917.7225086307,7453856.4507912565,7450239.7097198293,7446622.9686484002,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[830]
[833,null,null,null,null,null,null,"IRR для кредиторов",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.1659406125545502,null,null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[835,null,null,null,null,null,null,"Кассовый разрыв проекта для кредиторов",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,302588915.74635839]
[838,null,null,null,null,null,null,"NPV(Кредиторов)","Ставка по кредиту",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,0]
[841,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,310000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,310000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761903,3690476.1904761903,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761898,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761894,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761884,3690476.1904761889,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761898,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761912,3690476.1904761917,3690476.1904761917,3690476.1904761922,3690476.1904761926,3690476.1904761931,3690476.1904761936,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.1904761954,3690476.1904761968,3690476.1904761991,3690476.1904762015,3690476.1904762047,3690476.1904762089,3690476.1904762029,3690476.1904762089,3690476.1904762187,3690476.1904762089,3690476.1904761791,0,0,0,0,0,0,0,0,0]
[844]
[847,"PL(-)",null,null,null,null,null,"Проценты начисленные по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2042063.4920634921,2017460.3174603176,1992857.1428571427,1968253.9682539685,1943650.7936507934,1919047.6190476192,1894444.4444444445,1869841.2698412696,1845238.0952380951,1820634.9206349207,1796031.746031746,1771428.5714285716,1746825.3968253969,1722222.222222222,1697619.0476190476,1673015.8730158731,1648412.6984126985,1623809.5238095236,1599206.3492063493,1574603.1746031744,1549999.9999999998,1525396.8253968251,1500793.6507936507,1476190.476190476,1451587.3015873013,1426984.1269841264,1402380.9523809522,1377777.7777777775,1353174.6031746028,1328571.4285714279,1303968.2539682535,1279365.0793650788,1254761.9047619042,1230158.7301587295,1205555.555555555,1180952.3809523806,1156349.2063492059,1131746.0317460313,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0,0]
[848]
[849,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,160166666.66666669,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2042063.4920634921,2017460.3174603176,1992857.1428571427,1968253.9682539685,1943650.7936507934,1919047.6190476192,1894444.4444444445,1869841.2698412696,1845238.0952380951,1820634.9206349207,1796031.746031746,1771428.5714285716,1746825.3968253969,1722222.222222222,1697619.0476190476,1673015.8730158731,1648412.6984126985,1623809.5238095236,1599206.3492063493,1574603.1746031744,1549999.9999999998,1525396.8253968251,1500793.6507936507,1476190.476190476,1451587.3015873013,1426984.1269841264,1402380.9523809522,1377777.7777777775,1353174.6031746028,1328571.4285714279,1303968.2539682535,1279365.0793650788,1254761.9047619042,1230158.7301587295,1205555.555555555,1180952.3809523806,1156349.2063492059,1131746.0317460313,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0]
[850]
[851,"BS",null,null,null,null,null,"Задолженность по выплате %% по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666665,2066666.666666667,2066666.666666667,2066666.666666666,2066666.666666666,2066666.666666666,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666679,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666642,2066666.6666666716,2066666.6666666716,2066666.6666666716,2042063.4920634925,2017460.3174603134,1992857.1428571492,1968253.9682539701,1943650.793650791,1919047.619047612,1894444.4444444478,1869841.2698412687,1845238.0952380896,1820634.9206349254,1796031.7460317463,1771428.5714285672,1746825.396825403,1722222.2222222239,1697619.0476190448,1673015.8730158657,1648412.6984127015,1623809.5238095224,1599206.3492063433,1574603.1746031791,1550000,1525396.8253968209,1500793.6507936567,1476190.4761904776,1451587.3015872985,1426984.1269841194,1402380.9523809552,1377777.7777777761,1353174.603174597,1328571.4285714328,1303968.2539682537,1279365.0793650746,1254761.9047619104,1230158.7301587313,1205555.5555555522,1180952.3809523731,1156349.206349209,1131746.0317460448,1107142.8571428657,1082539.6825396717,1057936.5079365075,1033333.3333333433,1008730.1587301493,984126.98412698507,959523.80952382088,934920.63492062688,910317.46031746268,885714.28571429849,861111.11111110449,836507.93650794029,811904.7619047761,787301.5873015821,762698.4126984179,738095.23809525371,713492.06349205971,688888.88888889551,664285.71428570151,639682.53968253732,615079.36507937312,590476.19047617912,565873.01587301493,541269.84126985073,516666.66666665673,492063.49206349254,467460.31746032834,442857.14285713434,418253.96825397015,393650.79365080595,369047.61904761195,344444.44444444776,319841.26984128356,295238.09523808956,270634.92063492537,246031.74603176117,221428.57142856717,196825.39682540298,172222.22222220898,147619.04761904478,123015.87301588058,98412.698412686586,73809.52380952239,49206.349206358194,24603.174603164196,0,0,0,0,0,0,0,0,0,0]
[852]
[853,"CF",null,null,null,null,null,"Финпоток проекта с учетом финансирования",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,184709328.82241413,null,null,48651763.666666664,-744453.77777777787,-15730843.777777776,-17255343.777777776,289105156.22222221,-15113343.777777776,-22315343.777777776,-18680810.444444444,-11464810.444444444,-288743.77777777845,526704.20222222153,1404329.1855555559,768392.79922222206,-13194660.425000001,-15333343.96916667,-20199627.09416667,-28858627.09416667,-22499960.427500002,-20975810.427500002,-17317257.760833338,-7603771.2608333323,1939719.1681666663,3039260.7031666664,4527443.5456666667,4277333.0066166632,3900366.4894666662,-11775114.471525002,-14500410.452775002,-19616410.452775002,-26826910.452775002,-35526287.952775002,-20476413.706108335,-18950093.706108335,-12782221.313608333,-4698770.2121583326,4925402.3644166663,7180104.9403366679,9206311.8281030841,7241862.1938876668,6880887.4887714172,2581242.9737429768,1405536.7200336512,-20766.030363174155,-6565.0983600001782,19622.076243175194,44225.250846350566,68828.425449524075,-118772.2876095511,-2103339.068092376,454359.41026199795,478962.58486517239,503565.75946834683,528168.93407152127,552772.10867469572,576439.9755278714,588713.52775304485,615217.50235622004,639820.67695939448,664423.85156256985,466213.86846494302,-1172588.1407131106,1066162.8578617014,1090766.0324648768,1115369.2070680503,1139972.3816712257,1164575.5562744001,1188213.0486450754,1198178.2820739094,1225062.4166770838,1249665.5912802592,1274268.7658834346,1064919.0908408333,-226570.86597590335,1693044.9461890506,1717648.120792225,1742251.2953953994,1766854.4699985739,1791457.6446017483,1815063.7354929484,1822263.6566553023,1849603.9832584765,1874207.1578616509,1898810.3324648244,1677764.0243473053,735211.03698264435,2335494.8642145358,2360098.0388177102,2384701.2134208847,2409304.3880240601,2433907.5626272336,2146341.9915341865,2052483.6462271186,2078974.770494055,2099964.2192409923,2120953.6679879287,1884012.2147088377,1288488.9140714724,2514230.8263296634,2535217.2598614097,2556203.6933931559,2577190.1269249022,2598176.5604566466,2618099.8785470594,2614666.1366693275,2642257.7468010234,2663247.3463087194,2684236.9458164172,2434400.2004948696,2191312.5171292033,3094635.866808515,3115622.3003402594,3136608.7338720076,3157595.1674037529,3178581.6009354992,3198470.2113618227,3190284.0043976763,3219196.174952968,3240185.932759461,3261175.6905659484,2997798.9382032398,3109028.8336197212,3689570.736505514,3710557.1700372705,3731543.6035690466,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[854]
[855,"BS",null,null,null,null,null,"Финпоток проекта с уч. финансир. нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,184709328.82241413,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,-18157830.514483456,-37107924.220591791,-49890145.534200124,-54588915.746358454,-49663513.381941788,-42483408.441605121,-33277096.613502037,-26035234.419614371,-19154346.930842955,-16573103.957099978,-15167567.237066327,-15188333.267429501,-15194898.365789501,-15175276.289546326,-15131051.038699975,-15062222.613250451,-15180994.900860002,-17284333.96895238,-16829974.558690384,-16351011.973825213,-15847446.214356866,-15319277.280285344,-14766505.171610648,-14190065.196082776,-13601351.668329731,-12986134.165973511,-12346313.489014115,-11681889.637451544,-11215675.768986601,-12388263.909699712,-11322101.051838011,-10231335.019373134,-9115965.8123050835,-7975993.4306338578,-6811417.8743594578,-5623204.8257143823,-4425026.5436404729,-3199964.1269633891,-1950298.5356831299,-676029.76979969535,388889.32104113791,162318.45506523456,1855363.4012542851,3573011.5220465101,5315262.8174419096,7082117.2874404835,8873574.9320422318,10688638.66753518,12510902.324190482,14360506.307448959,16234713.465310611,18133523.797775436,19811287.822122741,20546498.859105386,22881993.723319922,25242091.762137633,27626792.975558519,30036097.363582581,32470004.926209815,34616346.917744003,36668830.563971125,38747805.334465176,40847769.553706169,42968723.221694097,44852735.436402932,46141224.350474402,48655455.176804066,51190672.436665475,53746876.130058631,56324066.256983534,58922242.817440182,61540342.695987239,64155008.83265657,66797266.579457596,69460513.925766319,72144750.871582732,74579151.072077602,76770463.5892068,79865099.456015319,82980721.756355584,86117330.490227595,89274925.657631353,92453507.258566856,95651977.469928682,98842261.474326357,102061457.64927933,105301643.58203879,108562819.27260473,111560618.21080798,114669647.04442769,118359217.7809332,122069774.95097047,125801318.55453952,133244324.78211649,140687035.69719344,148128317.58706093,155534432.4425737,162916036.9807485,170263648.91566181,177577292.85668859,184709328.82241413,0]
[856]
[857,null,null,null,null,null,null,"Осаточный кассовый разрыв",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,54588915.746358454]
[858]
[859]
[860]
[861]
[862]
[863]
[864]
[865,"BS",null,null,null,null,null,"Овердрафт на начало периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,37107924.220591791,49890145.534200124,54588915.746358454,51449627.813291721,44698269.771399148,35864443.524724394,28921451.693542764,22281576.302217536,19886013.130993038,18646193.187050994,18666959.217414167,18673524.315774165,18673524.315774165,18673524.315774165,18673524.315774165,18792296.603383716,20895635.671476092,20895635.671476092,20895635.671476092,20895635.671476092,20603165.992280629,20222086.933541603,19814164.349126577,19390568.857616253,18936939.429073501,18454926.580689721,17944293.783966232,17627615.69703434,18800203.837747451,18047377.710514873,17107006.492304288,16134195.672672108,15128674.921606483,14090171.65634547,13019376.704836607,11929693.228636336,10804044.922197888,9644413.0386026111,8450514.3813741989,7456016.2437114837,7682587.109687387,6117585.2819931265,4450917.0385508444,2745756.7184767025,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472564,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,18950093.706108335,12782221.313608333,4698770.2121583326,0,0,0,0,0,0,0,20766.03036317369,6565.0983600001782,0,0,0,118772.2876095511,2103339.068092376,0,0,0,0,0,0,0,0,0,0,0,1172588.1407131106,0,0,0,0,0,0,0,0,0,0,0,226570.86597590335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58237517.237472542,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3139287.9330667304,6751358.0418925704,8833826.2466747575,6942991.8311816305,6639875.3913252279,2395563.1712244973,1239819.9439420425,0,0,0,0,0,0,0,0,0,0,292469.67919546366,381079.05873902421,407922.58441502508,423595.49151032325,453629.42854275089,482012.8483837815,510632.79672348872,316678.08693189081,0,752826.12723257765,940371.21821058635,972810.81963218097,1005520.7510656249,1038503.2652610131,1070794.9515088629,1089683.4762002714,1125648.3064384479,1159631.8835952766,1193898.657228413,994498.13766271528,0,1565001.8276942605,1666668.2434422821,1705160.320074142,1743973.1640112679,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[870]
[871,null,null,null,null,null,null,"Поток овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,18950093.706108335,12782221.313608333,4698770.2121583326,-3139287.9330667304,-6751358.0418925704,-8833826.2466747575,-6942991.8311816305,-6639875.3913252279,-2395563.1712244973,-1239819.9439420425,20766.03036317369,6565.0983600001782,0,0,0,118772.2876095511,2103339.068092376,0,0,0,-292469.67919546366,-381079.05873902421,-407922.58441502508,-423595.49151032325,-453629.42854275089,-482012.8483837815,-510632.79672348872,-316678.08693189081,1172588.1407131106,-752826.12723257765,-940371.21821058635,-972810.81963218097,-1005520.7510656249,-1038503.2652610131,-1070794.9515088629,-1089683.4762002714,-1125648.3064384479,-1159631.8835952766,-1193898.657228413,-994498.13766271528,226570.86597590335,-1565001.8276942605,-1666668.2434422821,-1705160.320074142,-1743973.1640112679,-1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[872]
[873,"BS",null,null,null,null,null,"Остаток долга по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18157830.514483456,37107924.220591791,49890145.534200124,54588915.746358454,51449627.813291721,44698269.771399148,35864443.524724394,28921451.693542764,22281576.302217536,19886013.130993038,18646193.187050994,18666959.217414167,18673524.315774165,18673524.315774165,18673524.315774165,18673524.315774165,18792296.603383716,20895635.671476092,20895635.671476092,20895635.671476092,20895635.671476092,20603165.992280629,20222086.933541603,19814164.349126577,19390568.857616253,18936939.429073501,18454926.580689721,17944293.783966232,17627615.69703434,18800203.837747451,18047377.710514873,17107006.492304288,16134195.672672108,15128674.921606483,14090171.65634547,13019376.704836607,11929693.228636336,10804044.922197888,9644413.0386026111,8450514.3813741989,7456016.2437114837,7682587.109687387,6117585.2819931265,4450917.0385508444,2745756.7184767025,1001783.5544654345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874]
[875,"PL(-)",null,null,null,null,null,"Начисление %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151315.25428736213,309232.70183826494,415751.21278500109,454907.63121965376,454907.63121965376,428746.89844409772,372485.58142832632,298870.3627060366,241012.09744618973,185679.8025184795,165716.77609160868,155557.99347845139,155612.70263145136,155612.70263145136,155612.70263145136,155612.70263145136,156602.4716948643,174130.29726230077,174130.29726230077,174130.29726230077,174130.29726230077,174130.29726230077,171693.04993567191,168517.39111284673,165118.03624272149,161588.07381346877,157807.82857561251,153791.05483908101,149535.78153305195,156668.36531456211,156668.36531456211,150394.8142542906,142558.38743586908,134451.63060560092,126072.29101338737,117418.09713621227,108494.80587363841,99414.110238636116,90033.707684982393,80370.108655021759,70420.953178118332,64021.5592473949,64021.5592473949,50979.877349942719,37090.975321257043,22881.305987305856,8348.1962872119548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[876]
[877,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8092249.038193142,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1786114.4313499359,428746.89844409749,372485.5814283262,298870.36270603677,241012.09744618973,185679.80251847953,165716.77609160868,0,0,19622.076243175194,44225.250846350566,68828.425449524075,0,0,454359.41026199795,478962.58486517239,503565.75946834683,235699.25487605762,171693.0499356715,168517.39111284632,165118.0362427216,161588.07381346915,157807.82857561298,153791.05483908113,149535.78153305221,0,313336.73062912375,150394.81425429042,142558.38743586931,134451.63060560077,126072.29101338703,117418.09713621251,108494.80587363802,99414.110238635913,90033.707684982568,80370.108655021526,70420.953178117983,0,128043.11849479005,50979.877349942923,37090.975321257487,22881.305987305939,8348.196287211962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878]
[879,"BS",null,null,null,null,null,"Остаток ДС на конец периода",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,0,0,0,0,0,0,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910185,2596389.6293420503,4418653.2859973526,6268257.269255829,8142464.42711748,10041274.759582303,11719038.783929609,12454249.820912253,14789744.685126789,17149842.7239445,19534543.937365383,21943848.325389445,24377755.888016678,26524097.879550867,28576581.525777984,30655556.296272039,32755520.515513033,34876474.18350096,36760486.398209795,38048975.312281266,40563206.138610929,43098423.398472339,45654627.091865495,48231817.218790397,50829993.779247046,53448093.657794103,56062759.794463433,58705017.541264459,61368264.887573183,64052501.833389603,66486902.033884473,68678214.551013678,71772850.417822197,74888472.718162462,78025081.452034473,81182676.619438231,84361258.220373735,87559728.43173556,90750012.436133236,93969208.611086205,97209394.543845668,100470570.23441161,103468369.17261486,106577398.00623459,110266968.74274009,113977525.91277736,117709069.51634641,125152075.74392338,132594786.65900035,140036068.54886785,147442183.40438062,154823787.94255543,162171399.87746873,169485043.81849551,176617079.78422105,0]
[880]
[881,"BS",null,null,null,null,null,"Задолженность по %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151315.25428736213,460547.95612562704,876299.16891062818,1331206.8001302821,0,0,0,0,0,0,0,155557.99347845139,311170.69610990258,447161.32249817858,558548.7742832792,645333.05146520678,801935.52316007111,976065.82042237185,695836.70742267463,391004.41981980298,61568.95761375688,0,0,0,0,0,0,0,0,156668.36531456187,0,0,0,0,0,0,0,0,0,0,0,64021.559247395024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[882]
[883,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,-744453.77777777787,-15730843.777777776,-17255343.777777776,289105156.22222221,-15113343.777777776,-22315343.777777776,-18680810.444444444,-11464810.444444444,-288743.77777777845,526704.20222222153,1404329.1855555559,768392.79922222206,-13194660.425000001,-15333343.96916667,-20199627.09416667,-28858627.09416667,-22499960.427500002,-20975810.427500002,-17317257.760833338,-7603771.2608333323,1939719.1681666663,3039260.7031666664,4527443.5456666667,4277333.0066166632,3900366.4894666662,-11775114.471525002,-14500410.452775002,-19616410.452775002,-26826910.452775002,-35526287.952775002,-2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,1815063.7354929484,1822263.6566553023,1849603.9832584765,1874207.1578616509,1898810.3324648244,1677764.0243473053,735211.03698264435,2335494.8642145358,2360098.0388177102,2384701.2134208847,2409304.3880240601,2433907.5626272336,2146341.9915341865,2052483.6462271186,2078974.770494055,2099964.2192409923,2120953.6679879287,1884012.2147088377,1288488.9140714724,2514230.8263296634,2535217.2598614097,2556203.6933931559,2577190.1269249022,2598176.5604566466,2618099.8785470594,2614666.1366693275,2642257.7468010234,2663247.3463087194,2684236.9458164172,2434400.2004948696,2191312.5171292033,3094635.866808515,3115622.3003402594,3136608.7338720076,3157595.1674037529,3178581.6009354992,3198470.2113618227,3190284.0043976763,3219196.174952968,3240185.932759461,3261175.6905659484,2997798.9382032398,3109028.8336197212,3689570.736505514,3710557.1700372705,3731543.6035690466,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[884]
[885,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,48651763.666666664,47907309.888888888,32176466.111111112,14921122.333333336,304026278.55555552,288912934.77777773,266597590.99999994,247916780.55555549,236451970.11111104,236163226.33333325,236689930.53555548,238094259.72111103,238862652.52033326,225667992.09533325,210334648.12616658,190135021.03199992,161276393.93783325,138776433.51033324,117800623.08283323,100483365.32199989,92879594.061166555,94819313.229333222,97858573.932499886,102386017.47816655,106663350.48478322,110563716.97424988,98788602.502724886,84288192.049949884,64671781.597174883,37844871.144399881,2318583.1916248798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,2596389.6293420494,4418653.2859973516,6268257.2692558281,8142464.427117479,10041274.759582303,11719038.783929609,12454249.820912253,14789744.685126789,17149842.7239445,19534543.937365383,21943848.325389445,24377755.888016678,26524097.879550867,28576581.525777984,30655556.296272039,32755520.515513033,34876474.18350096,36760486.398209795,38048975.312281266,40563206.138610929,43098423.398472339,45654627.091865495,48231817.218790397,50829993.779247046,53448093.657794103,56062759.794463433,58705017.541264459,61368264.887573183,64052501.833389603,66486902.033884473,68678214.551013678,71772850.417822197,74888472.718162462,78025081.452034473,81182676.619438231,84361258.220373735,87559728.43173556,90750012.436133236,93969208.611086205,97209394.543845668,100470570.23441161,103468369.17261486,106577398.00623459,110266968.74274009,113977525.91277736,117709069.51634641,125152075.74392338,132594786.65900035,140036068.54886785,147442183.40438062,154823787.94255543,162171399.87746873,169485043.81849551,176617079.78422105,0]
[886]
[887,null,null,null,null,null,null,"Итоговый свободный финпоток (Total FCF)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,176617079.78422105,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781325.89384910092,1815063.7354929484,1822263.6566553023,1849603.9832584765,1874207.1578616509,1898810.3324648244,1677764.0243473053,735211.03698264435,2335494.8642145358,2360098.0388177102,2384701.2134208847,2409304.3880240601,2433907.5626272336,2146341.9915341865,2052483.6462271186,2078974.770494055,2099964.2192409923,2120953.6679879287,1884012.2147088377,1288488.9140714724,2514230.8263296634,2535217.2598614097,2556203.6933931559,2577190.1269249022,2598176.5604566466,2618099.8785470594,2614666.1366693275,2642257.7468010234,2663247.3463087194,2684236.9458164172,2434400.2004948696,2191312.5171292033,3094635.866808515,3115622.3003402594,3136608.7338720076,3157595.1674037529,3178581.6009354992,3198470.2113618227,3190284.0043976763,3219196.174952968,3240185.932759461,3261175.6905659484,2997798.9382032398,3109028.8336197212,3689570.736505514,3710557.1700372705,3731543.6035690466,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[888]
[889,null,null,null,null,null,null,"CFADS",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,713113512.72655356,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,6992069.0310833333,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5707936.5079365084,5683333.333333333,5678352.2349733338,5678352.2349733338,5678352.2349733338,5584920.6349206353,5560317.4603174599,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,5265079.3650793647,6306639.0483378917,6306639.0483378917,6306639.0483378908,6306639.0483378917,6306639.0483378917,6305673.3661053907,6291035.4249310512,6293316.3849310512,6293316.3849310512,6293316.3849310521,6059363.5352852764,4969841.2698412687,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.041427142,6637285.9577151686,6619882.704274348,6622619.8562743478,6622619.8562743478,6622619.8562743478,6376970.3735536542,5409814.2115858188,6985494.8642145358,6985494.8642145358,6985494.8642145358,6985494.8642145377,6985494.8642145367,6673326.1185183153,6554864.5986080738,6556752.5482718358,6553138.8224155996,6549525.0965593616,6287980.4686770951,5667853.9934365563,6868992.7310915729,6865375.9900201438,6861759.2489487156,6858142.5078772875,6854525.7668058574,6849845.9102930948,6821808.9938121876,6824797.4293407099,6821183.8542452324,6817570.279149754,6543130.359225031,6275439.5012561912,7154159.6763323294,7150542.9352608984,7146926.1941894703,7143309.453118043,7139692.7120466158,7134978.1478697658,7102188.7663024478,7106497.7622545669,7102884.3454578891,7099270.9286612058,6811291.0016953163,6897917.7225086289,7453856.4507912565,7450239.7097198293,7446622.9686484002,7443006.2275769711,7442710.9150769711,7441281.8898674976,7406114.8555127652,7381604.5381748155,7347611.9349133,7313643.9410267845,7132035.965725543,0]
[890]
[891,null,null,null,null,null,null,"CF(EBIT)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,368549727.80955803,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,3852781.0980166029,2495413.5651107645,2439152.2480949927,2365537.0293727033,2307678.7641128562,2252346.4691851465,2207780.2681551008,2017460.3174603176,1992857.1428571427,1987876.0444971437,1987876.0444971439,1987876.0444971432,1894444.4444444445,1869841.2698412696,2299597.5055000931,2299597.5055000931,2299597.5055000931,2007127.8263046292,1918518.4467610684,1890739.6133350683,1862737.0838617692,1834603.9468293423,1806220.5269883114,1777600.5786486047,1748742.1307394016,1574603.1746031744,1863336.7306291235,1675791.6396511155,1643352.03822952,1610642.1067960768,1577659.5926006883,1544402.2241203389,1510875.7582545902,1477191.8880164134,1443208.3108595854,1408941.5372264495,1374389.2071463715,1279365.0793650788,1382805.0232566942,1281138.6075086724,1242646.5308768125,1203833.6869396865,1946023.2964855188,2946809.7672389797,2929406.5137981591,2932143.6657981589,2932143.6657981584,2932143.6657981575,2686494.1830774639,1719338.0211096285,3295018.6737383455,3295018.6737383455,3295018.673738345,3295018.673738346,3295018.673738345,3293989.124951886,3273272.3042950281,3276556.8866950264,3276556.8866950269,3276556.8866950255,3018625.9846689971,2402113.235284694,3658255.5669242973,3658255.5669242973,3658255.5669242973,3658255.5669242973,3658255.5669242963,3657192.4514829633,3632504.2988569476,3636445.7977369465,3636445.7977369456,3636445.797736946,3365619.4529077015,3101542.1700343387,4037929.8394494001,4037929.839449401,4037929.8394494015,4037929.8394494015,4037929.8394494005,4036832.0163439782,4007383.3593150526,4012113.1579710515,4012113.1579710487,4012113.1579710441,3727746.6478018374,3817986.7854118263,4434392.9554426763,4434392.9554426856,4434392.9554427154,8124869.1459188946,8124869.1459188946,8123735.4332094248,8088579.4143256629,8094255.1727128625,8094255.1727128625,8094255.1727128625,7912865.1912981402,0]
[892]
[893,null,null,null,null,null,null,"Выплаты тела кредитов (Principals)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,368237517.23747218,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3139287.9330667304,6751358.0418925704,8833826.2466747575,6942991.8311816305,6639875.3913252279,6086039.3617006876,4930296.1344182333,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761903,3690476.1904761903,3690476.1904761903,3690476.1904761908,3982945.8696716544,4071555.2492152145,4098398.7748912154,4114071.6819865135,4144105.6190189412,4172489.0388599718,4201108.987199679,4007154.2774080811,3690476.1904761903,4443302.317708768,4630847.4086867757,4663287.0101083703,4695996.9415418152,4728979.4557372034,4761271.1419850523,4780159.6666764608,4816124.4969146382,4850108.074071466,4884374.8477046024,4684974.3281389046,3690476.1904761894,5255478.0181704499,5357144.4339184705,5395636.5105503313,5434449.3544874564,4692259.744941623,3690476.1904761889,3690476.1904761889,3690476.1904761894,3690476.1904761894,3690476.1904761898,3690476.1904761898,3690476.1904761903,3690476.1904761908,3690476.1904761908,3690476.1904761912,3690476.1904761917,3690476.1904761917,3690476.1904761922,3690476.1904761926,3690476.1904761931,3690476.1904761936,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761936,3690476.190476194,3690476.1904761945,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.190476195,3690476.190476194,3690476.1904761931,3690476.190476194,3690476.1904761954,3690476.1904761968,3690476.1904761991,3690476.1904762015,3690476.1904762047,3690476.1904762089,3690476.1904762029,3690476.1904762089,3690476.1904762187,3690476.1904762089,3690476.1904761791,0,0,0,0,0,0,0,0,0]
[894]
[895,null,null,null,null,null,null,"Выплаты %% (Interests)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,168258915.70485985,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,3852781.0980166029,2495413.5651107645,2439152.2480949927,2365537.0293727033,2307678.7641128562,2252346.4691851465,2207780.2681551008,2017460.3174603176,1992857.1428571427,1987876.0444971437,1987876.0444971439,1987876.0444971432,1894444.4444444445,1869841.2698412696,2299597.5055000931,2299597.5055000931,2299597.5055000931,2007127.8263046292,1918518.4467610684,1890739.6133350683,1862737.0838617692,1834603.9468293423,1806220.5269883114,1777600.5786486047,1748742.1307394016,1574603.1746031744,1863336.7306291235,1675791.6396511155,1643352.03822952,1610642.1067960768,1577659.5926006883,1544402.2241203389,1510875.7582545902,1477191.8880164134,1443208.3108595854,1408941.5372264495,1374389.2071463715,1279365.0793650788,1382805.0232566942,1281138.6075086724,1242646.5308768125,1203833.6869396865,1164697.4026364179,1131746.0317460313,1107142.8571428568,1082539.6825396824,1057936.5079365077,1033333.3333333331,1008730.1587301586,984126.98412698426,959523.80952380958,934920.63492063514,910317.46031746047,885714.28571428591,861111.11111111147,836507.93650793692,811904.76190476248,787301.5873015878,762698.41269841348,738095.2380952388,713492.06349206402,688888.88888888957,664285.71428571502,639682.53968254034,615079.36507936555,590476.19047619111,565873.01587301656,541269.84126984177,516666.66666666698,492063.49206349254,467460.31746031798,442857.14285714331,418253.96825396863,393650.79365079408,369047.61904761952,344444.44444444479,319841.26984127006,295238.09523809556,270634.920634921,246031.74603174644,221428.57142857194,196825.39682539745,172222.22222222289,147619.04761904836,123015.87301587341,98412.698412698912,73809.523809524384,49206.349206349456,24603.174603174528,0,0,0,0,0,0,0,0,0]
[896]
[897,null,null,null,null,null,null,"Выплаты долга [Debt (Principals+Interests)]",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,536496432.94233251,null,null,0,0,0,0,0,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,2066666.6666666667,6992069.0310833333,9246771.6070033349,11272978.49476975,9308528.8605543338,8947554.1554380842,8338385.8308858341,7138076.4025733341,5707936.5079365084,5683333.333333333,5678352.2349733338,5678352.2349733338,5678352.2349733338,5584920.6349206353,5560317.4603174599,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5990073.6959762834,5989138.3882262837,5976808.7658482827,5978709.5658482835,5978709.5658482835,5978709.5658482835,5755896.4081474822,5265079.3650793647,6306639.0483378917,6306639.0483378917,6306639.0483378908,6306639.0483378917,6306639.0483378917,6305673.3661053907,6291035.4249310512,6293316.3849310512,6293316.3849310512,6293316.3849310521,6059363.5352852764,4969841.2698412687,6638283.0414271429,6638283.0414271429,6638283.0414271429,6638283.0414271429,5856957.1475780411,4822222.2222222202,4797619.0476190457,4773015.8730158713,4748412.6984126968,4723809.5238095233,4699206.3492063489,4674603.1746031744,4650000,4625396.8253968256,4600793.6507936521,4576190.4761904776,4551587.3015873032,4526984.1269841287,4502380.9523809552,4477777.7777777808,4453174.6031746073,4428571.4285714328,4403968.2539682575,4379365.0793650839,4354761.9047619095,4330158.7301587341,4305555.5555555588,4280952.3809523853,4256349.2063492108,4231746.0317460354,4207142.8571428601,4182539.6825396866,4157936.5079365131,4133333.3333333372,4108730.1587301618,4084126.9841269879,4059523.8095238144,4034920.634920639,4010317.4603174631,3985714.2857142896,3961111.1111111166,3936507.9365079431,3911904.761904771,3887301.5873015989,3862698.4126984277,3838095.2380952574,3813492.0634920765,3788888.8888889076,3764285.714285743,3739682.5396825583,3715079.3650793536,0,0,0,0,0,0,0,0,0]
[898]
[899,null,null,null,null,null,null,"Итоговый кассовый разрыв",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0]
[900]
[901,null,null,null,null,null,null,"NPV(WACC)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,53650325.969738908,null,null,-1338818.0841467779,-734089.18309516087,-15403472.87185742,-16778216.318803784,-20175153.375085186,-12509304.786037961,-19279042.390544288,-15708051.301133744,-8823522.034712296,0,0,0,0,-408518.62089996738,-11942501.792736549,-16209044.206470571,-23782019.414137837,-18011013.770260468,-16551112.343331762,-13255543.611137319,-4779133.2194370506,0,0,0,0,0,0,0,-9526826.7865154222,-20064170.77424062,-26924203.451991566,-14710424.553126493,-13396567.435292797,-8443123.2287837416,-2059429.7680659334,5432569.1920741629,7134199.2282994296,8636729.6271292772,7081858.3953374671,6759678.9236501642,6255460.1589659909,5317579.7395714987,4207117.1851131804,4170086.5538723385,4142111.4272228885,4113176.2645844421,4084443.2316210708,3904338.7649702276,2451987.6989838732,4218998.1113126976,4189525.8485145955,4160259.467362212,4131197.5296472786,4102338.607208285,4073045.2052663611,4036266.0559321521,4009344.9710430871,3981337.2626921432,3953525.2051850995,3779597.6266172128,2668553.4048655075,4083585.5707402583,4055059.2467353526,4026732.1964194961,3998603.0277450103,3970670.3583885129,3942329.0677698986,3905701.744230397,3879824.2566526169,3852721.329112567,3825807.7319732383,3657851.9805277549,2843364.5537614971,3951536.2523140484,3923932.3729541237,3896521.3234474673,3869301.7567605036,3842272.3352695038,3814858.6450326298,3778276.6909840391,3753434.4424424535,3727214.424475038,3701177.5692490414,3538995.7184065403,2981285.2516716463,3822732.441548829,3796028.3349928055,3769510.7728308402,3743178.4519371055,3717030.0782888988,3526117.5798682719,3439328.9032218908,3416286.7878625495,3390552.2322052447,3365010.5091605778,3208066.3481918708,2871483.6976105683,3455702.1325244512,3429755.1299931058,3404002.0047973539,3378441.3144155764,3353071.6270189686,3327375.1033741189,3290607.3190048779,3269051.8786310693,3244496.7695501158,3220125.1996542006,3068910.6911818301,2922795.0804585968,3308783.8171475073,3284008.9036316439,3259418.6613684637,3235011.7192600737,3210786.7163527682,3186252.0492278803,3149453.7480655136,3129350.3707150877,3105909.9039443238,3082644.2207050389,2936937.0108566312,2953512.0709095346,3169255.9057739684,3145589.6935979612,3122099.4715523589,3098783.935721898,3077014.9588715588,3054933.4715797822,3019256.335916514,2988242.6595902028,2953703.114830527,2919510.1308077332,2827126.4987266129,0]
[902,null,null,null,null,null,null,"NPV(WACC)","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,7.0347490059170514E-3,0]
[903,null,null,null,null,null,null,"NPV(WACC)","Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,0,null,null,null,null,null,null,null,null,null,1.0070347490059171,1.0141189857054103,1.021253058231983,1.0284373171681702,1.0356721155627671,1.0429578089481784,1.0502947553578901,1.0576833153440639,1.0651238519952555,1.0726167309542576,1.080162320436068,1.0877609912459847,1.0954131167978278,1.1031190731322897,1.1108792389354152,1.1186939955572099,1.1265637270303814,1.1344888200892107,1.1424696641885572,1.150506651522998,1.1586001770461003,1.1667506384898307,1.1749584363841001,1.183223974076447,1.1915476577518584,1.1999298964527312,1.2083711020989722,1.2168716895082419,1.2254320764163387,1.2340526834977275,1.2427339343862123,1.251476255695755,1.2602800770414395,1.2691458310605839,1.2780739534340011,1.2870648829074094,1.2961190613129929,1.3052369335911147,1.314418947812181,1.3236655551986614,1.3329772101472619,1.3423543702512555,1.3517974963229689,1.3613070524164281,1.3708835058501625,1.3805273272301699,1.3902389904730437,1.4000189728292611,1.4098677549066367,1.4197858206939407,1.4297736575846824,1.4398317564010628,1.449960611418093,1.4601607203878852,1.4704325845641131,1.4807767087266435,1.4911936012063434,1.5016837739100595,1.512247742345775,1.5228860256479422,1.5335991466029939,1.5443876316750345,1.555252011031711,1.5661928185702667,1.5772105919437782,1.5883058725875765,1.5994792057458542,1.6107311404984599,1.6220622297878811,1.6334730304464169,1.6449641032235423,1.6565360128134632,1.6681893278828686,1.6799246210988741,1.691742469157165,1.7036434528103359,1.7156281568964304,1.7276971703676809,1.7398510863194507,1.7520905020193802,1.7644160189367377,1.776828242771977,1.7893277834865025,1.8019152553326439,1.8145912768838419,1.8273564710650463,1.8402114651833272,1.8531568909587028,1.8661933845551828,1.8793215866120314,1.8925421422752489,1.9058557012292758,1.9192629177289198,1.9327644506315067,1.9463609634292585,1.9600531242818982,1.9738416060494848,1.987727086325479,2.0017102474700414,2.0157917766435651,2.029972365840444,2.0442527119230793,2.0586335166561236,2.0731154867409676,2.0876993338504697,2.1023857746639281,2.1171755309022995,2.1320693293636666,2.147067901958954,2.162171985747896,2.1773823229752578,2.1926996611073095,2.2081247528685588,2.2236583562787415,2.2393012346900725,2.2550541568247571,2.2709178968127692,2.286893234229892,2.3029809541360291,2.3191818471137835,2.335496709307308,2.3519263424614301,2.3684715539610508,2.3851331568708209,2.4019119699750977,2.4188088178181801,2.4358245307448301,2.4529599449410755,2.4702159024753039,2.4875932513396424,2.5050928454916299,2.5227155448961822,0]
[904]
[905,"BS",null,null,null,null,null,"NPV(WACC) нарастающим итогом",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,53650325.969738908,null,null,-1338818.0841467779,-2072907.2672419387,-17476380.13909936,-34254596.457903147,-54429749.832988337,-66939054.619026296,-86218097.009570584,-101926148.31070432,-110749670.34541662,-110749670.34541662,-110749670.34541662,-110749670.34541662,-110749670.34541662,-111158188.96631658,-123100690.75905313,-139309734.96552369,-163091754.37966153,-181102768.14992201,-197653880.49325377,-210909424.1043911,-215688557.32382816,-215688557.32382816,-215688557.32382816,-215688557.32382816,-215688557.32382816,-215688557.32382816,-215688557.32382816,-215688557.32382816,-225215384.11034358,-245279554.88458419,-272203758.33657575,-286914182.88970226,-300310750.32499504,-308753873.55377877,-310813303.3218447,-305380734.12977052,-298246534.90147108,-289609805.27434182,-282527946.87900436,-275768267.95535421,-269512807.79638821,-264195228.0568167,-259988110.87170351,-255818024.31783116,-251675912.89060828,-247562736.62602383,-243478293.39440277,-239573954.62943256,-237121966.93044868,-232902968.81913599,-228713442.97062141,-224553183.50325918,-220421985.97361189,-216319647.36640361,-212246602.16113725,-208210336.10520509,-204200991.13416201,-200219653.87146986,-196266128.66628477,-192486531.03966755,-189817977.63480204,-185734392.06406179,-181679332.81732643,-177652600.62090692,-173653997.59316191,-169683327.2347734,-165740998.16700351,-161835296.42277312,-157955472.1661205,-154102750.83700794,-150276943.10503471,-146619091.12450695,-143775726.57074547,-139824190.31843141,-135900257.94547728,-132003736.62202981,-128134434.8652693,-124292162.52999979,-120477303.88496716,-116699027.19398312,-112945592.75154068,-109218378.32706563,-105517200.75781658,-101978205.03941004,-98996919.787738398,-95174187.346189573,-91378159.011196762,-87608648.238365918,-83865469.786428809,-80148439.708139911,-76622322.128271639,-73182993.225049749,-69766706.437187195,-66376154.204981953,-63011143.695821375,-59803077.347629502,-56931593.65001893,-53475891.517494477,-50046136.387501374,-46642134.38270402,-43263693.068288445,-39910621.44126948,-36583246.337895364,-33292639.018890485,-30023587.140259415,-26779090.3707093,-23558965.171055101,-20490054.47987327,-17567259.399414673,-14258475.582267165,-10974466.678635521,-7715048.0172670577,-4480036.2980069835,-1269249.5816542152,1917002.4675736651,5066456.2156391786,8195806.5863542669,11301716.490298592,14384360.711003631,17321297.721860263,20274809.792769797,23444065.698543765,26589655.392141726,29711754.863694087,32810538.799415983,35887553.758287542,38942487.229867324,41961743.565783836,44949986.225374036,47903689.340204559,50823199.471012294,53650325.969738908,0]
[906]
[907,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Дисконтированный срок окупаемости (DPBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,9.5833333333333339]

{"sheet":"Res5","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}