{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["START","Cntrl","Periods","Lists","Macro","Items","KPI","Mrkting","CapEx","Sales","Prdction","HR","Exp","Credits","X","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,"ИНВЕСТИЦИОННЫЙ ПРОЕКТ: ДОБЫЧА ГАЗА В АКВАТОРИИ ЮЖНО-КУРИЛЬСКОГО ПРОЛИВА"]
[{"$f":"ROW()","v":20}]
[{"$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,"*",1E-3]
[27,null,null,null,null,null,0,"тип листа","CapEx",null,"E14",null,0,null,9,"*","расчетный","^",0,null,"*",1E-3]
[28,null,null,null,null,null,0,"тип листа","Sales",null,"E14",null,0,null,10,"*","расчетный","^",0,null,"*",1E-3]
[29,null,null,null,null,null,0,"тип листа","Prdction",null,"E14",null,0,null,11,"*","расчетный","^",0,null,"*",1E-3]
[30,null,null,null,null,null,0,"тип листа","HR",null,"E14",null,0,null,12,"*","расчетный","^",0,null,"*",1E-3]
[31,null,null,null,null,null,0,"тип листа","Exp",null,"E14",null,0,null,13,"*","расчетный","^",0,null,"*",1E-3]
[32,null,null,null,null,null,0,"тип листа","Credits",null,"E14",null,0,null,14,"*","расчетный","^",0,null,"*",1E-3]
[33,null,null,null,null,null,0,"тип листа","PL",null,"E14",null,0,null,16,"*","отчетный","^",0,null,"*",1E-3]
[34,null,null,null,null,null,0,"тип листа","CF",null,"E14",null,0,null,17,"*","отчетный","^",0,null,"*",1E-3]
[35,null,null,null,null,null,0,"тип листа","BS",null,"E14",null,0,null,18,"*","отчетный","^",0,null,"*",0.01]
[36,null,null,null,null,null,0,"тип листа","MAIN",null,"E14",null,0,null,19,"*","отчетный","^",0,null,"*",1E-3]
[37,null,null,null,null,null,0,"тип листа","PLd",null,"E14",null,0,null,20,"*","расчетный","^",0,null,"*",1E-3]
[38,null,null,null,null,null,0,"тип листа","CFd",null,"E14",null,0,null,21,"*","расчетный","^",0,null,"*",1E-3]
[39,null,null,null,null,null,0,"тип листа","BSd",null,"E14",null,0,null,22,"*","расчетный","^",0,null,"*",0.1]
[40,null,null,null,null,null,0,"тип листа","Sens",null,"E14",null,0,null,23,"*","отчетный","^",0,null,"*",1E-3]
[41,null,null,null,null,null,0,"тип листа","UnitEc",null,"E14",null,0,null,24,"*","отчетный","^",0,null,"*",1E-3]
[42,null,null,null,null,null,0,"тип листа","CFind",null,"E14",null,0,null,25,"*","отчетный","^",0,null,"*",0.01]
[43,null,null,null,null,null,0,"тип листа","FinEcAn",null,"E14",null,0,null,26,"*","отчетный","^",0,null,"*",1E-3]
[44,null,null,null,null,null,0,"тип листа","InvAn",null,"E14",null,0,null,27,"*","отчетный","^",0,null,"*",1E-3]
[45,null,null,null,null,null,0,"тип листа","EBITDA",null,"E14",null,0,null,28,"*","отчетный","^",0,null,"*",1E-3]
[46,null,null,null,null,null,0,"тип листа","Rep",null,"E14",null,0,null,29,"*","отчетный","^",0,null,"*",0.01]
[47,null,null,null,null,null,0,"тип листа","Repd",null,"E14",null,0,null,30,"*","расчетный","^",0,null,"*",0.1]
[48,null,null,null,null,null,0,"тип листа","Calc",null,"E14",null,0,null,31,"*","расчетный","^",0,null,"*",0.1]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"*","квартал","^",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,"*","2021-07-01",null,0,null,null,null,null,null,"номер месяца даты начала:",null,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[18,null,null,null,null,null,0,"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",80,null,0,null,null,null,null,null,"год даты начала:",null,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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":105,"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,{"$f":"COLUMN()","v":99},null,null,null,{"$f":"COLUMN()","v":103}]
[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,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CY"}]
[]
[]
[]
[]
[]
[]
[]
[]
[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$54","v":"Calc"},null,null,null,{"$f":"START!$I$42","v":"MAIN"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в р/месте",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов",null,null,null,"Организация сбыта"]
[null,null,null,{"$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$100000)","v":0},null,{"$f":"IF(OR(CY13=0,CY13=\"\"),1,IF(COUNTIF(13:13,CY13)=1,0,1))","v":0},null,{"$f":"SUM(DA$15:DA$100000)","v":0}]
[{"$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$100000))","v":"Lists!Q16:Q17"},null,null,null,{"$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$100000))","v":"Lists!AI16:AI17"},null,null,null,{"$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$100000))","v":"Lists!AQ16:AQ95"},null,null,null,{"$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$100000))","v":"Lists!CU16:CU29"},null,null,null,{"$f":"$F$11&\"!\"&CY$2&$A16&\":\"&CY$2&($A15+MAX(CZ$15:CZ$100000))","v":"Lists!CY16:CY17"}]
[{"$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":"год текущий"},{"$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":"Канал добычи и сбыта - 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$100000,AI16)=1,0,1))","v":0},"*","Природный газ",{"$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:$2,AP16)","v":"2021-07-01"},{"$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$19","v":"Поток запусков бурения скважин"},{"$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$100000,BK16)=1,0,1))","v":0},"*","Производственные работы - 1",{"$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$100000,CE16)=1,0,1))","v":0},null,"нужно обустр-во",{"$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$100000,CU16)=1,0,1))","v":0},"*","Завод СПГ",{"$f":"MAX(CZ$15:CZ15)+1","v":1},{"$f":"IF(OR(CY16=0,CY16=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY16)=1,0,1))","v":0}]
[{"$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 календ."},{"$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":"Канал добычи и сбыта - 2"},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":2},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Продукт - 2",{"$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:$2,AP17)","v":"2021-10-01"},{"$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$65","v":"Итоговый дебит газа"},{"$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$100000,BK17)=1,0,1))","v":0},"*","Производственные работы - 2",{"$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$100000,BW17)=1,0,1))","v":0},null,"Менеджеры по продажам",{"$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$100000,CE17)=1,0,1))","v":0},null,"не нужно обустр-во",{"$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$15:CV16)+1","v":2},0,"*","Трубопровод",{"$f":"MAX(CZ$15:CZ16)+1","v":2},{"$f":"IF(OR(CY17=0,CY17=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY17)=1,0,1))","v":0}]
[{"$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":0},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":""},0,null,"технический",{"$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$15:AJ17)+1)","v":""},0,"*","Продукт - 3",{"$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:$2,AP18)","v":"2022-01-01"},{"$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$67","v":"КПД"},{"$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$100000,BK18)=1,0,1))","v":0},"*","Производственные работы - 3",{"$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$76","v":"Валовый объем добычи газа"},{"$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:$2,AP20)","v":"2022-07-01"},{"$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$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Операционный директор",{"$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:$2,AP21)","v":"2022-10-01"},{"$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:$2,AP22)","v":"2023-01-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ИТ-специалисты",{"$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:$2,AP23)","v":"2023-04-01"},{"$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$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Финансовые менеджеры",{"$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:$2,AP24)","v":"2023-07-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Бухгалтера",{"$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:$2,AP25)","v":"2023-10-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие сотрудники",{"$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:$2,AP26)","v":"2024-01-01"},{"$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:$2,AP27)","v":"2024-04-01"},{"$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:$2,AP28)","v":"2024-07-01"},{"$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:$2,AP29)","v":"2024-10-01"},{"$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:$2,AP30)","v":"2025-01-01"},{"$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:$2,AP31)","v":"2025-04-01"},{"$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:$2,AP32)","v":"2025-07-01"},{"$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:$2,AP33)","v":"2025-10-01"},{"$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:$2,AP34)","v":"2026-01-01"},{"$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:$2,AP35)","v":"2026-04-01"},{"$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:$2,AP36)","v":"2026-07-01"},{"$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:$2,AP37)","v":"2026-10-01"},{"$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:$2,AP38)","v":"2027-01-01"},{"$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:$2,AP39)","v":"2027-04-01"},{"$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:$2,AP40)","v":"2027-07-01"},{"$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:$2,AP41)","v":"2027-10-01"},{"$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:$2,AP42)","v":"2028-01-01"},{"$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:$2,AP43)","v":"2028-04-01"},{"$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:$2,AP44)","v":"2028-07-01"},{"$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:$2,AP45)","v":"2028-10-01"},{"$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:$2,AP46)","v":"2029-01-01"},{"$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:$2,AP47)","v":"2029-04-01"},{"$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:$2,AP48)","v":"2029-07-01"},{"$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:$2,AP49)","v":"2029-10-01"},{"$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:$2,AP50)","v":"2030-01-01"},{"$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:$2,AP51)","v":"2030-04-01"},{"$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:$2,AP52)","v":"2030-07-01"},{"$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:$2,AP53)","v":"2030-10-01"},{"$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:$2,AP54)","v":"2031-01-01"},{"$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:$2,AP55)","v":"2031-04-01"},{"$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:$2,AP56)","v":"2031-07-01"},{"$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:$2,AP57)","v":"2031-10-01"},{"$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:$2,AP58)","v":"2032-01-01"},{"$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:$2,AP59)","v":"2032-04-01"},{"$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:$2,AP60)","v":"2032-07-01"},{"$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:$2,AP61)","v":"2032-10-01"},{"$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:$2,AP62)","v":"2033-01-01"},{"$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:$2,AP63)","v":"2033-04-01"},{"$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:$2,AP64)","v":"2033-07-01"},{"$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:$2,AP65)","v":"2033-10-01"},{"$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:$2,AP66)","v":"2034-01-01"},{"$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:$2,AP67)","v":"2034-04-01"},{"$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:$2,AP68)","v":"2034-07-01"},{"$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:$2,AP69)","v":"2034-10-01"},{"$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:$2,AP70)","v":"2035-01-01"},{"$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:$2,AP71)","v":"2035-04-01"},{"$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:$2,AP72)","v":"2035-07-01"},{"$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:$2,AP73)","v":"2035-10-01"},{"$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:$2,AP74)","v":"2036-01-01"},{"$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:$2,AP75)","v":"2036-04-01"},{"$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:$2,AP76)","v":"2036-07-01"},{"$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:$2,AP77)","v":"2036-10-01"},{"$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:$2,AP78)","v":"2037-01-01"},{"$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:$2,AP79)","v":"2037-04-01"},{"$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:$2,AP80)","v":"2037-07-01"},{"$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:$2,AP81)","v":"2037-10-01"},{"$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:$2,AP82)","v":"2038-01-01"},{"$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:$2,AP83)","v":"2038-04-01"},{"$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:$2,AP84)","v":"2038-07-01"},{"$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:$2,AP85)","v":"2038-10-01"},{"$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:$2,AP86)","v":"2039-01-01"},{"$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:$2,AP87)","v":"2039-04-01"},{"$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:$2,AP88)","v":"2039-07-01"},{"$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:$2,AP89)","v":"2039-10-01"},{"$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:$2,AP90)","v":"2040-01-01"},{"$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:$2,AP91)","v":"2040-04-01"},{"$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:$2,AP92)","v":"2040-07-01"},{"$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:$2,AP93)","v":"2040-10-01"},{"$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:$2,AP94)","v":"2041-01-01"},{"$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:$2,AP95)","v":"2041-04-01"},{"$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:$2,AP96)","v":"00:00:00"},{"$f":"IF(OR(AQ96=\"\",AQ96=0),\"\",MAX(AR$15:AR95)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP96)+1","v":82},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP97)","v":"00:00:00"},{"$f":"IF(OR(AQ97=\"\",AQ97=0),\"\",MAX(AR$15:AR96)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"00:00:00"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP98)+1","v":84},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP99)","v":"00:00:00"},{"$f":"IF(OR(AQ99=\"\",AQ99=0),\"\",MAX(AR$15:AR98)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP99)+1","v":85},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP100)","v":"00:00:00"},{"$f":"IF(OR(AQ100=\"\",AQ100=0),\"\",MAX(AR$15:AR99)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP100)+1","v":86},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP101)","v":"00:00:00"},{"$f":"IF(OR(AQ101=\"\",AQ101=0),\"\",MAX(AR$15:AR100)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP101)+1","v":87},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP102)","v":"00:00:00"},{"$f":"IF(OR(AQ102=\"\",AQ102=0),\"\",MAX(AR$15:AR101)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP102)+1","v":88},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP103)","v":"00:00:00"},{"$f":"IF(OR(AQ103=\"\",AQ103=0),\"\",MAX(AR$15:AR102)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"00:00:00"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP104)+1","v":90},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP105)","v":"00:00:00"},{"$f":"IF(OR(AQ105=\"\",AQ105=0),\"\",MAX(AR$15:AR104)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP105)+1","v":91},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP106)","v":"00:00:00"},{"$f":"IF(OR(AQ106=\"\",AQ106=0),\"\",MAX(AR$15:AR105)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"00:00:00"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP107)+1","v":93},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP108)","v":"00:00:00"},{"$f":"IF(OR(AQ108=\"\",AQ108=0),\"\",MAX(AR$15:AR107)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP108)+1","v":94},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP109)","v":"00:00:00"},{"$f":"IF(OR(AQ109=\"\",AQ109=0),\"\",MAX(AR$15:AR108)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP109)+1","v":95},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP110)","v":"00:00:00"},{"$f":"IF(OR(AQ110=\"\",AQ110=0),\"\",MAX(AR$15:AR109)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP110)+1","v":96},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP111)","v":"00:00:00"},{"$f":"IF(OR(AQ111=\"\",AQ111=0),\"\",MAX(AR$15:AR110)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP111)+1","v":97},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP112)","v":"00:00:00"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"00:00:00"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"00:00:00"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"00:00:00"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"00:00:00"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"00:00:00"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"00:00:00"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"00:00:00"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"00:00:00"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"00:00:00"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"00:00:00"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP125)+1","v":111},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP126)","v":"00:00:00"},{"$f":"IF(OR(AQ126=\"\",AQ126=0),\"\",MAX(AR$15:AR125)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"00:00:00"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP128)+1","v":114},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP129)","v":"00:00:00"},{"$f":"IF(OR(AQ129=\"\",AQ129=0),\"\",MAX(AR$15:AR128)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP129)+1","v":115},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP130)","v":"00:00:00"},{"$f":"IF(OR(AQ130=\"\",AQ130=0),\"\",MAX(AR$15:AR129)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"00:00:00"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"00:00:00"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP132)+1","v":118},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP133)","v":"00:00:00"},{"$f":"IF(OR(AQ133=\"\",AQ133=0),\"\",MAX(AR$15:AR132)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP133)+1","v":119},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP134)","v":"00:00:00"},{"$f":"IF(OR(AQ134=\"\",AQ134=0),\"\",MAX(AR$15:AR133)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP135)+1","v":121},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP136)","v":"00:00:00"},{"$f":"IF(OR(AQ136=\"\",AQ136=0),\"\",MAX(AR$15:AR135)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP136)+1","v":122},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP137)","v":"00:00:00"},{"$f":"IF(OR(AQ137=\"\",AQ137=0),\"\",MAX(AR$15:AR136)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP137)+1","v":123},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP138)","v":"00:00:00"},{"$f":"IF(OR(AQ138=\"\",AQ138=0),\"\",MAX(AR$15:AR137)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP138)+1","v":124},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP139)","v":"00:00:00"},{"$f":"IF(OR(AQ139=\"\",AQ139=0),\"\",MAX(AR$15:AR138)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP140)+1","v":126},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP141)","v":"00:00:00"},{"$f":"IF(OR(AQ141=\"\",AQ141=0),\"\",MAX(AR$15:AR140)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP141)+1","v":127},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP142)","v":"00:00:00"},{"$f":"IF(OR(AQ142=\"\",AQ142=0),\"\",MAX(AR$15:AR141)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP142)+1","v":128},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP143)","v":"00:00:00"},{"$f":"IF(OR(AQ143=\"\",AQ143=0),\"\",MAX(AR$15:AR142)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP144)+1","v":130},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP145)","v":"00:00:00"},{"$f":"IF(OR(AQ145=\"\",AQ145=0),\"\",MAX(AR$15:AR144)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP145)+1","v":131},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP146)","v":"00:00:00"},{"$f":"IF(OR(AQ146=\"\",AQ146=0),\"\",MAX(AR$15:AR145)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP146)+1","v":132},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP147)","v":"00:00:00"},{"$f":"IF(OR(AQ147=\"\",AQ147=0),\"\",MAX(AR$15:AR146)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":100,"n_cols":159,"rows_kept":100,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,60,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,480,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,"ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[23,null,null,null,null,null,0,"Система налогообложения","Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*","ОСНО","^",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",2021,null,null,"вып.список",null,null,"*",null,"^",0]
[26,null,null,null,null,null,0,"Система налогообложения","г",2022,null,null,"вып.список",null,null,"*",null,"^",0]
[27,null,null,null,null,null,0,"Система налогообложения","г",2023,null,null,"вып.список",null,null,"*",null,"^",0]
[28,null,null,null,null,null,0,"Система налогообложения","г",2024,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,null,0]
[39,null,null,null,null,null,0,"Ставки налога на прибыль","г",10,null,null,"%",null,null,"*",0.12,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",10,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,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-2,1.4999999999999999E-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",5,null,null,"%",null,null,"*",0,null,0]
[66,null,null,null,null,null,0,"Ставки земельного налога","г",20,null,null,"%",null,null,"*",0,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,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-2,1.4999999999999999E-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",5,null,null,"%",null,null,"*",0,null,0]
[75,null,null,null,null,null,0,"Ставки налога на имущество","г",20,null,null,"%",null,null,"*",0,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,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-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,"Ставки НДПИ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[88,null,null,null,null,null,0,"Ставки НДПИ","ОСНО",null,null,null,"%",null,null,"*",0.15,null,0]
[89,null,null,null,null,null,0,"Ставки НДПИ","УСН(6%)",null,null,null,"%",null,null,"*",0.15,null,0]
[90,null,null,null,null,null,0,"Ставки НДПИ","УСН(15%)",null,null,null,"%",null,null,"*",0.15,null,0]
[91,null,null,null,null,null,0,"Ставки НДПИ","ТОСЭР",null,null,null,"%"]
[92,null,null,null,null,null,0,"Ставки НДПИ","г",5,null,null,"%",null,null,"*",0,null,0]
[93,null,null,null,null,null,0,"Ставки НДПИ","г",20,null,null,"%",null,null,"*",0,null,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95]
[96,null,null,null,null,null,0,"НДС к возмещению по капзатратам"]
[97,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$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров по продажам",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Сырье и материалы - 1",{"$f":"MAX(AM$15:AM15)+1","v":1},"шт",{"$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$100000,AQ16)=1,0,1))","v":0},"*","Подводный добычной комплекс",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*","Бурение скважин",{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Расходы на эксплуатацию и ремонт",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Обустройство жилой зоны",{"$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$100000,AH17)=1,0,1))","v":0},"*","Сырье и материалы - 2",{"$f":"MAX(AM$15:AM16)+1","v":2},"шт",{"$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$100000,AQ17)=1,0,1))","v":0},"*","Строительство нового завода СПГ",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*",{"$f":"\"Переменные капзатраты - \"&AZ17","v":"Переменные капзатраты - 2"},{"$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$100000,I18)=1,0,1))","v":0},"*","Расходы на поддержание КПД",{"$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$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Сырье и материалы - 3",{"$f":"MAX(AM$15:AM17)+1","v":3},"шт",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","Прокладка трубопровода до Сахалин-2 СПГ",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*","Переменные капзатраты - 3",{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на оборудование",{"$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$100000,AU19)=1,0,1))","v":0},"*","Переменные капзатраты - 4",{"$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$15:BD18)+1","v":4},0,"*","Расходы на спецодежду",{"$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$15:AV19)+1","v":5},0,"*","Переменные капзатраты - 5",{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на электроэнергию",{"$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$15:AV20)+1","v":6},0,"*","Переменные капзатраты - 6",{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*","Расходы на прочую коммуналку",{"$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,"*","Разовые капзатраты - 7",{"$f":"MAX(AV$15:AV21)+1","v":7},0,"*","Переменные капзатраты - 7",{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","НДПИ",{"$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,"*","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,"*","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,"*","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$15:J79)+1","v":65},{"$f":"IF(OR(I80=0,I80=\"\"),0,IF(COUNTIF(I$15:I$100000,I80)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Период оборач-ти дебит. задолженности (P2)",{"$f":"MAX(J$15:J80)+1","v":66},{"$f":"IF(OR(I81=0,I81=\"\"),0,IF(COUNTIF(I$15:I$100000,I81)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Оборачиваемость кредиторской задолженности",{"$f":"MAX(J$15:J81)+1","v":67},{"$f":"IF(OR(I82=0,I82=\"\"),0,IF(COUNTIF(I$15:I$100000,I82)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Период оборач-ти кредит. задолженности (P3)",{"$f":"MAX(J$15:J82)+1","v":68},{"$f":"IF(OR(I83=0,I83=\"\"),0,IF(COUNTIF(I$15:I$100000,I83)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Финансовый цикл (P4)",{"$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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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 добычи-продаж",null,null,1,"Канал добычи и сбыта - 1"]
[17,null,null,null,null,null,0,"Метод расчета потока добычи-продаж","Торговые направления (ТН) - Поток продаж",null,null,"начало 1 маркетингового блока"]
[18]
[19,null,null,null,null,null,0,"Поток запусков бурения скважин",null,null,null,1,"кол-во скважин",null,null,null,"запуски процесса",null,null,null,null,null,null,6,null,null,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков бурения",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Поток запусков бурения скважин","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,5,null,0,0]
[22,null,null,null,null,null,0,"дата старта","Конечная дата активности по запуску бурения",null,null,null,"дата из списка",null,null,"*","2025-01-01","^",0]
[23,null,null,null,null,null,0,"Поток запусков бурения скважин","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,15,null,0,0]
[24,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения вручную",null,null,null,"кол-во скважин",null,null,null,null,null,null,null,null,null,null,0,"*"]
[25,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии"]
[26,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии","Начальная частота запусков бурения",null,null,"кол-во периодов",null,null,"*",2,null,0]
[27,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии","Лин. коэфф. изменения частоты бурения",null,null,"кол-во периодов",null,null,"*",0,null,0]
[28,null,null,null,null,null,0,"дата старта","Задание потока запусков бурения через прогрессии","Кол-во запусков бурения в 1-ый период",null,null,"кол-во скважин",null,null,"*",1,null,0]
[29,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии","Лин. коэфф. изменения кол-ва запусков бурения",null,null,"кол-во скважин",null,null,"*",0,null,0]
[30,null,null,null,null,null,0,"дата старта","Задание потока запусков бурения через прогрессии","Максимальное кол-во новых запусков за период",null,null,"кол-во скважин",null,null,"*",1,null,0]
[31]
[32,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины",null,null,null,null,"млн.куб.м./период",null,null,null,450,null,null,0]
[33,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",90,null,0]
[34,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Поправка на фактор-1",null,null,null,"%",null,null,"*",1,null,0]
[35,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Поправка на фактор-2",null,null,null,"%",null,null,"*",1,null,0]
[36,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Поправка на фактор-3",null,null,null,"%",null,null,"*",1,null,0]
[37,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Ежедневный дебит",null,null,null,"млн.куб.м./сут.",null,null,"M",5,null,0]
[38]
[39,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит",null,null,null,null,"млн.куб.м./скваж.",null,null,null,"процесс",null,null,null,null,null,null,35550,null,null,0,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Стартовый период с запуска бурения",null,null,null,"номер периода",null,null,"*",2,null,0]
[41,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Финишный период с запуска бурения",null,null,null,"номер периода",null,null,"*",null,null,0]
[42,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Вручную для каждого периода расчетов",null,null,null,"млн.куб.м./скваж.",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 1-ой скважины на средний дебит","Значение в стартовый период",null,null,null,"млн.куб.м./скваж.",null,null,"M",450,null,0]
[45,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Коэффициент прироста",null,null,null,"млн.куб.м./скваж.",null,null,"M",0,null,0]
[46,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",1,null,0]
[47,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Обратное распределение дебита",null,null,null,"млн.куб.м./скваж.",null,null,null,null,null,null,null,null,null,null,35550,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,0]
[48,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Процентное распределние дебита",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999867,null,null,0,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-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]
[49]
[50,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный дебит 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,"Итоговый дебит газа",null,null,null,1,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66]
[67,null,null,null,null,null,0,"КПД",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"КПД","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[69,null,null,null,null,null,0,"КПД","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,"КПД","Значение в стартовый период",null,null,null,"%",null,null,"*",1,null,0]
[72,null,null,null,null,null,0,"КПД","Коэффициент прироста",null,null,null,"%",null,null,"*",0,null,0]
[73,null,null,null,null,null,0,"КПД","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",1,null,0]
[74,null,null,null,null,null,0,"КПД","Максимальное значение",null,null,null,"%",null,null,"*",1,null,0]
[75]
[76,null,null,null,null,null,0,"Валовый объем добычи газа",null,null,null,1,"млн.куб.м.",null,null,null,null,null,null,0,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,0,"Валовый объем добычи газа","Природный газ",null,null,1,"млн.куб.м.",null,null,null,null,null,null,0,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,0,"Валовый объем добычи газа","Продукт - 2",null,null,1,"млн.куб.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 объем добычи газа","Продукт - 3",null,null,1,"млн.куб.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 объема по типам газов",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,"*","Природный газ","^",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,"*","Продукт - 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,"*","Продукт - 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 на природный газ",null,null,null,null,"руб./млн.куб.м.",null,null,null,null,null,null,null,null,null,null,8000000,null,null,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"Базовый прайс-лист на природный газ","Природный газ",null,null,null,"руб./млн.куб.м.",null,null,"M",8000000,null,0,null,null,null,null,8000000,null,null,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,8000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,0,"Базовый прайс-лист на природный газ","Продукт - 2",null,null,null,"руб./млн.куб.м.",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 на природный газ","Продукт - 3",null,null,null,"руб./млн.куб.м.",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,null,0]
[95,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Общий оборот (GMV)","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 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)","Продукт - 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,"Природный газ",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,"Продукт - 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,"Продукт - 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","Природный газ",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","Продукт - 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","Продукт - 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,"*",2,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","Природный газ",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","Продукт - 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","Продукт - 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","Природный газ",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","Продукт - 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","Продукт - 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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*",0,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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.1111111111111111,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,0.33333333333333331,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение дебита"]
[153,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение дебита","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999867,null,null,0,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-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]
[154,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение дебита","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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*",0,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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.1111111111111111,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,0.33333333333333331,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение дебита"]
[173,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение дебита","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999867,null,null,0,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-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]
[174,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение дебита","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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*",0,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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.1111111111111111,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,0.33333333333333331,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение дебита"]
[193,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение дебита","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999867,null,null,0,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-2,1.2658227848101266E-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]
[194,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение дебита","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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","денежные факторы","^",0]
[199,null,null,null,null,null,0,"денежные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Общий оборот (GMV)","^",0]
[200,null,null,null,null,null,0,"Представительские расходы","Доля расхода в денежном показателе",null,null,null,"руб.",null,null,"*",0,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"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,0.1111111111111111,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,0.33333333333333331,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","денежные факторы","^",0]
[218,null,null,null,null,null,0,"денежные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Общий оборот (GMV)","^",0]
[219,null,null,null,null,null,0,"Командировочные расходы","Доля расхода в денежном показателе",null,null,null,"руб.",null,null,"*",0,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.1111111111111111,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,2.2222222222222223E-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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 КПД",null,null,null,1,"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]
[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,"*","КПД","^",0]
[238,null,null,null,null,null,0,"Расходы на поддержание КПД","Доля расхода в денежном показателе",null,null,null,"руб.",null,null,"*",0,null,0]
[239]
[240,null,null,null,null,null,0,"Расходы на поддержание КПД",null,null,null,1,"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]
[241,null,null,null,null,null,0,"Расходы на поддержание КПД","Задаем через указание % предоплаты и сроков"]
[242,null,null,null,null,null,0,"Расходы на поддержание КПД","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 КПД","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 КПД","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.1111111111111111,null,0,0]
[245,null,null,null,null,null,0,"Расходы на поддержание КПД","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 КПД","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 КПД","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,2.2222222222222223E-2,null,0,0]
[248]
[249,null,null,null,null,null,0,"Расходы на поддержание КПД",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]
[250,null,null,null,null,null,0,"Расходы на поддержание КПД","Задаем через %-ное распределение"]
[251,null,null,null,null,null,0,"Расходы на поддержание КПД","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 КПД","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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"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,5,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,80,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,"*",100000,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,24659435.724488355,null,null,0,0,0,0,250000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,307500,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,316725,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,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,0.33333333333333331,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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"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,8970620.7600000054,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,159440.49000000008,159440.49000000008,159440.49000000008,159440.49000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"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,5,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,80,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,"*",30000,null,0]
[284,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.1,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,8970620.7600000054,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,159440.49000000008,159440.49000000008,159440.49000000008,159440.49000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"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,8495198.2080000024,null,null,0,0,0,0,0,18000,36000,54000,72000,90000,90000,90000,90000,90000,90000,90000,90000,91800,93600,95400,97200,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,100980.00000000001,102960.00000000001,104940.00000000001,106920.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,111078.00000000003,113256.00000000004,115434.00000000004,117612.00000000006,119790.00000000006,119790.00000000006,119790.00000000006,119790.00000000006,119790.00000000006,119790.00000000006,119790.00000000006,119790.00000000006,122185.80000000005,124581.60000000003,126977.40000000004,129373.20000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,134404.38000000003,137039.76000000004,139675.14000000004,142310.52000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,147844.81800000006,150743.73600000006,153642.65400000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,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 добычи-продаж",null,null,2,"Канал добычи и сбыта - 2"]
[304,null,null,null,null,null,0,"Метод расчета потока добычи-продаж","Торговые направления (ТН) - Поток продаж",null,null,"начало 2 маркетингового блока"]
[305]
[306,null,null,null,null,null,0,"Поток запусков бурения скважин",null,null,null,2,"кол-во скважин",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 бурения",null,null,null,"дата из списка",null,null,"*",null,"^",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 бурения скважин","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 бурения",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[310,null,null,null,null,null,0,"Поток запусков бурения скважин","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,80,null,0,0]
[311,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения вручную",null,null,null,"кол-во скважин",null,null,null,null,null,null,null,null,null,null,0,"*"]
[312,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии"]
[313,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии","Начальная частота запусков бурения",null,null,"кол-во периодов",null,null,"*",null,null,0]
[314,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии","Лин. коэфф. изменения частоты бурения",null,null,"кол-во периодов",null,null,"*",null,null,0]
[315,null,null,null,null,null,0,"дата старта","Задание потока запусков бурения через прогрессии","Кол-во запусков бурения в 1-ый период",null,null,"кол-во скважин",null,null,"*",null,null,0]
[316,null,null,null,null,null,0,"Поток запусков бурения скважин","Задание потока запусков бурения через прогрессии","Лин. коэфф. изменения кол-ва запусков бурения",null,null,"кол-во скважин",null,null,"*",null,null,0]
[317,null,null,null,null,null,0,"дата старта","Задание потока запусков бурения через прогрессии","Максимальное кол-во новых запусков за период",null,null,"кол-во скважин",null,null,"*",null,null,0]
[318]
[319,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины",null,null,null,null,"млн.куб.м./период",null,null,null,0,null,null,0]
[320,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",null,null,0]
[321,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Поправка на фактор-1",null,null,null,"%",null,null,"*",null,null,0]
[322,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Поправка на фактор-2",null,null,null,"%",null,null,"*",null,null,0]
[323,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Поправка на фактор-3",null,null,null,"%",null,null,"*",null,null,0]
[324,null,null,null,null,null,0,"Расчет среднего дебита на 15-тый год скважины","Ежедневный дебит",null,null,null,"млн.куб.м./сут.",null,null,"M",0,null,0]
[325]
[326,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит",null,null,null,null,"млн.куб.м./скваж.",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 1-ой скважины на средний дебит","Стартовый период с запуска бурения",null,null,null,"номер периода",null,null,"*",5,null,0]
[328,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Финишный период с запуска бурения",null,null,null,"номер периода",null,null,"*",null,null,0]
[329,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Вручную для каждого периода расчетов",null,null,null,"млн.куб.м./скваж.",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 1-ой скважины на средний дебит","Значение в стартовый период",null,null,null,"млн.куб.м./скваж.",null,null,"M",0,null,0]
[332,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Коэффициент прироста",null,null,null,"млн.куб.м./скваж.",null,null,"M",0,null,0]
[333,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",0,null,0]
[334,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Обратное распределение дебита",null,null,null,"млн.куб.м./скваж.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[335,null,null,null,null,null,0,"Динамика выхода 1-ой скважины на средний дебит","Процентное распределние дебита",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 дебит 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,"*",1,null,0]
[340,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",1,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,"*",1,null,0]
[343,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",5,null,null,"%",null,null,"*",1,null,0]
[344,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",6,null,null,"%",null,null,"*",1,null,0]
[345,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",7,null,null,"%",null,null,"*",1,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,"*",1,null,0]
[349,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",11,null,null,"%",null,null,"*",1,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,"Итоговый дебит газа",null,null,null,2,"млн.куб.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,"КПД",null,null,null,2,"%",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-2,0.08,0.08,0.09,0.09,0.1,0.1,0.11,0.11,0.12000000000000001,0.12000000000000001,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,null,null,null,0,"КПД","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[356,null,null,null,null,null,0,"КПД","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,"КПД","Значение в стартовый период",null,null,null,"%",null,null,"*",0.05,null,0]
[359,null,null,null,null,null,0,"КПД","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[360,null,null,null,null,null,0,"КПД","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[361,null,null,null,null,null,0,"КПД","Максимальное значение",null,null,null,"%",null,null,"*",0.12,null,0]
[362]
[363,null,null,null,null,null,0,"Валовый объем добычи газа",null,null,null,2,"млн.куб.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 объем добычи газа","Природный газ",null,null,2,"млн.куб.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 объем добычи газа","Продукт - 2",null,null,2,"млн.куб.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 объем добычи газа","Продукт - 3",null,null,2,"млн.куб.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 объема по типам газов",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,"*","Природный газ","^",0,0,null,null,null,0.5499999999999986,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[371,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Продукт - 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,"*","Продукт - 3","^",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]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374]
[375,null,null,null,null,null,0,"Базовый прайс-лист на природный газ",null,null,null,null,"руб./млн.куб.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]
[376,null,null,null,null,null,0,"Базовый прайс-лист на природный газ","Природный газ",null,null,null,"руб./млн.куб.м.",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 на природный газ","Продукт - 2",null,null,null,"руб./млн.куб.м.",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 на природный газ","Продукт - 3",null,null,null,"руб./млн.куб.м.",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,2,"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)","Природный газ",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]
[386,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 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]
[387,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 3",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]
[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,"Природный газ",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,"Продукт - 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,"Продукт - 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","Природный газ",null,null,null,"%",null,null,"*",0.3,null,0,null,null,null,null,0.171625,null,null,0.3,0.3,0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.27999999999999997,0.27999999999999997,0.27999999999999997,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21,0.21,0.21,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15,0.15,0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.12999999999999998,0.12999999999999998,0.12999999999999998,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,3.999999999999998E-2,3.999999999999998E-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]
[398,null,null,null,null,null,0,"Средний размер скидок","Продукт - 2",null,null,null,"%",null,null,"*",0.4,null,0,null,null,null,null,0.27162500000000001,null,null,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36000000000000004,0.36000000000000004,0.36000000000000004,0.35000000000000003,0.35000000000000003,0.35000000000000003,0.34,0.34,0.34,0.33,0.33,0.33,0.32,0.32,0.32,0.31000000000000005,0.31000000000000005,0.31000000000000005,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24000000000000002,0.24000000000000002,0.24000000000000002,0.23,0.23,0.23,0.22000000000000003,0.22000000000000003,0.22000000000000003,0.21000000000000002,0.21000000000000002,0.21000000000000002,0.2,0.2,0.2,0.19000000000000003,0.19000000000000003,0.19000000000000003,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16000000000000003,0.16000000000000003,0.16000000000000003,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,null,null,null,null,null,0,"Средний размер скидок","Продукт - 3",null,null,null,"%",null,null,"*",0.5,null,0,null,null,null,null,0.37162499999999998,null,null,0.5,0.5,0.5,0.49,0.49,0.49,0.48,0.48,0.48,0.47,0.47,0.47,0.46,0.46,0.46,0.45,0.45,0.45,0.44,0.44,0.44,0.43,0.43,0.43,0.42,0.42,0.42,0.41000000000000003,0.41000000000000003,0.41000000000000003,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36,0.36,0.36,0.35,0.35,0.35,0.33999999999999997,0.33999999999999997,0.33999999999999997,0.32999999999999996,0.32999999999999996,0.32999999999999996,0.32,0.32,0.32,0.31,0.31,0.31,0.3,0.3,0.3,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,"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","Природный газ",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]
[408,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 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]
[409,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 3",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]
[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,2,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"Доля скидок в общем обороте","Природный газ",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 2",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 3",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,"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","Природный газ",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]
[420,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 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]
[421,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 3",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]
[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,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]
[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,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]
[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,"*",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]
[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,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]
[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,0.1111111111111111,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,0.33333333333333331,null,0,0]
[437]
[438,null,null,null,null,null,0,"Подготовка рекламных материалов",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]
[439,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение дебита"]
[440,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение дебита","%-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 дебита","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000]
[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,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]
[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,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]
[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,"*",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]
[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,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]
[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,0.1111111111111111,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,0.33333333333333331,null,0,0]
[457]
[458,null,null,null,null,null,0,"Съемка видео-роликов",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]
[459,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение дебита"]
[460,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение дебита","%-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 дебита","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000]
[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,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]
[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,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]
[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,"*",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]
[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,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]
[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,0.1111111111111111,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,0.33333333333333331,null,0,0]
[477]
[478,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",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]
[479,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение дебита"]
[480,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение дебита","%-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 дебита","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000]
[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,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]
[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,"*","Итоговый дебит газа","^",0]
[487,null,null,null,null,null,0,"Представительские расходы","Доля расхода в денежном показателе",null,null,null,"руб.",null,null,"*",10,null,0]
[488]
[489,null,null,null,null,null,0,"Представительские 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]
[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,0.1111111111111111,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,0.33333333333333331,null,0,0]
[497]
[498,null,null,null,null,null,0,"Представительские 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]
[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,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]
[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,"*","Итоговый дебит газа","^",0]
[506,null,null,null,null,null,0,"Командировочные расходы","Доля расхода в денежном показателе",null,null,null,"руб.",null,null,"*",100000,null,0]
[507]
[508,null,null,null,null,null,0,"Командировочные 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]
[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,0.1111111111111111,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,2.2222222222222223E-2,null,0,0]
[516]
[517,null,null,null,null,null,0,"Командировочные 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]
[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 КПД",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]
[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,"*","Итоговый дебит газа","^",0]
[525,null,null,null,null,null,0,"Расходы на поддержание КПД","Доля расхода в денежном показателе",null,null,null,"руб.",null,null,"*",100000,null,0]
[526]
[527,null,null,null,null,null,0,"Расходы на поддержание КПД",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]
[528,null,null,null,null,null,0,"Расходы на поддержание КПД","Задаем через указание % предоплаты и сроков"]
[529,null,null,null,null,null,0,"Расходы на поддержание КПД","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 КПД","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 КПД","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.1111111111111111,null,0,0]
[532,null,null,null,null,null,0,"Расходы на поддержание КПД","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 КПД","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 КПД","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,2.2222222222222223E-2,null,0,0]
[535]
[536,null,null,null,null,null,0,"Расходы на поддержание КПД",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]
[537,null,null,null,null,null,0,"Расходы на поддержание КПД","Задаем через %-ное распределение"]
[538,null,null,null,null,null,0,"Расходы на поддержание КПД","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 КПД","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,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]
[542,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2022-01-01","^",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,3,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,80,null,0,0]
[546,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",0,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,"*",0,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,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]
[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,0.33333333333333331,null,0,0]
[558]
[559,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",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]
[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,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]
[565,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",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,2,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,80,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,"*",0,null,0]
[570,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",0,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,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]
[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,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]
[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 2 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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,371340000000,null,null,67200000000,67200000000,84870000000,84870000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Подводный добычной комплекс",null,null,null,"руб. // %",null,null,"*",35340000000,null,0,0,null,null,null,1,"*",null,null,null,0.5,0.5]
[18,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Строительство нового завода СПГ",null,null,null,"руб. // %",null,null,"*",336000000000,null,0,0,null,null,null,1,"*",null,0.2,0.2,0.2,0.2,0.2]
[19,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Прокладка трубопровода до Сахалин-2 СПГ",null,null,null,"руб. // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.2,0.2,0.2,0.2,0.2]
[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,371340000000,null,null,67200000000,67200000000,84870000000,84870000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,35340000000,null,null,0,0,17670000000,17670000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,336000000000,null,null,67200000000,67200000000,67200000000,67200000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,371340000000,null,null,67200000000,67200000000,84870000000,84870000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371340000000,null,null,0,0,0,35340000000,336000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"Ввод в эксплуатацию","Подводный добычной комплекс",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,35340000000,null,null,0,0,0,35340000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"Ввод в эксплуатацию","Строительство нового завода СПГ",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,336000000000,null,null,0,0,0,0,336000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Ввод в эксплуатацию","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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","Подводный добычной комплекс",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Строительство нового завода СПГ",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Прокладка трубопровода до Сахалин-2 СПГ",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 4",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 5",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 6",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Подводный добычной комплекс",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[79,null,null,null,null,null,0,"Обратное распределение амортизации","Строительство нового завода СПГ",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[80,null,null,null,null,null,0,"Обратное распределение амортизации","Прокладка трубопровода до Сахалин-2 СПГ",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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,232382000000,null,null,0,0,0,0,294500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Амортизация","Подводный добычной комплекс",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,22382000000,null,null,0,0,0,0,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,294500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Амортизация","Строительство нового завода СПГ",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,210000000000,null,null,0,0,0,0,0,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,2800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Амортизация","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,138958000000,null,null,0,0,0,35340000000,371045500000,367951000000,364856500000,361762000000,358667500000,355573000000,352478500000,349384000000,346289500000,343195000000,340100500000,337006000000,333911500000,330817000000,327722500000,324628000000,321533500000,318439000000,315344500000,312250000000,309155500000,306061000000,302966500000,299872000000,296777500000,293683000000,290588500000,287494000000,284399500000,281305000000,278210500000,275116000000,272021500000,268927000000,265832500000,262738000000,259643500000,256549000000,253454500000,250360000000,247265500000,244171000000,241076500000,237982000000,234887500000,231793000000,228698500000,225604000000,222509500000,219415000000,216320500000,213226000000,210131500000,207037000000,203942500000,200848000000,197753500000,194659000000,191564500000,188470000000,185375500000,182281000000,179186500000,176092000000,172997500000,169903000000,166808500000,163714000000,160619500000,157525000000,154430500000,151336000000,148241500000,145147000000,142052500000,138958000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,0,"Внеоборотные активы","Подводный добычной комплекс",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,12958000000,null,null,0,0,0,35340000000,35045500000,34751000000,34456500000,34162000000,33867500000,33573000000,33278500000,32984000000,32689500000,32395000000,32100500000,31806000000,31511500000,31217000000,30922500000,30628000000,30333500000,30039000000,29744500000,29450000000,29155500000,28861000000,28566500000,28272000000,27977500000,27683000000,27388500000,27094000000,26799500000,26505000000,26210500000,25916000000,25621500000,25327000000,25032500000,24738000000,24443500000,24149000000,23854500000,23560000000,23265500000,22971000000,22676500000,22382000000,22087500000,21793000000,21498500000,21204000000,20909500000,20615000000,20320500000,20026000000,19731500000,19437000000,19142500000,18848000000,18553500000,18259000000,17964500000,17670000000,17375500000,17081000000,16786500000,16492000000,16197500000,15903000000,15608500000,15314000000,15019500000,14725000000,14430500000,14136000000,13841500000,13547000000,13252500000,12958000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,0,"Внеоборотные активы","Строительство нового завода СПГ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,126000000000,null,null,0,0,0,0,336000000000,333200000000,330400000000,327600000000,324800000000,322000000000,319200000000,316400000000,313600000000,310800000000,308000000000,305200000000,302400000000,299600000000,296800000000,294000000000,291200000000,288400000000,285600000000,282800000000,280000000000,277200000000,274400000000,271600000000,268800000000,266000000000,263200000000,260400000000,257600000000,254800000000,252000000000,249200000000,246400000000,243600000000,240800000000,238000000000,235200000000,232400000000,229600000000,226800000000,224000000000,221200000000,218400000000,215600000000,212800000000,210000000000,207200000000,204400000000,201600000000,198800000000,196000000000,193200000000,190400000000,187600000000,184800000000,182000000000,179200000000,176400000000,173600000000,170800000000,168000000000,165200000000,162400000000,159600000000,156800000000,154000000000,151200000000,148400000000,145600000000,142800000000,140000000000,137200000000,134400000000,131600000000,128800000000,126000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"Внеоборотные активы","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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","Подводный добычной комплекс",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-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]
[118,null,null,null,null,null,0,"Налоги на внеоборотные активы","Строительство нового завода СПГ",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-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]
[119,null,null,null,null,null,0,"Налоги на внеоборотные активы","Прокладка трубопровода до Сахалин-2 СПГ",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-3,3.7499999999999994E-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]
[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,"*",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]
[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 бурения скважин",null,null,null,null,"кол-во скважин",null,null,null,"запуски процесса",null,null,null,null,null,null,6,null,null,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,0,null,null,null,3200000000,null,null,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину","Бурение скважин",null,null,null,"руб. // %",null,null,"*",3200000000,null,0,0,null,null,null,1,"*",null,1]
[134,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину","Переменные капзатраты - 2",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[135,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину","Переменные капзатраты - 3",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[136,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину","Переменные капзатраты - 4",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[137,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину","Переменные капзатраты - 5",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[138,null,null,null,null,null,0,"План-график переменных капзатрат на одну скважину","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 скважину","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 скважину","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 скважину","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 скважину","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 бурение одной скважины",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,3200000000,null,null,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Норматив капзатрат на бурение одной скважины","Бурение скважин",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,3200000000,null,null,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Норматив капзатрат на бурение одной скважины","Переменные капзатраты - 2",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]
[148,null,null,null,null,null,0,"Норматив капзатрат на бурение одной скважины","Переменные капзатраты - 3",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]
[149,null,null,null,null,null,0,"Норматив капзатрат на бурение одной скважины","Переменные капзатраты - 4",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]
[150,null,null,null,null,null,0,"Норматив капзатрат на бурение одной скважины","Переменные капзатраты - 5",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 бурение одной скважины","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 бурение одной скважины","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 бурение одной скважины","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 бурение одной скважины","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 бурение одной скважины","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 скважины"]
[159,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной скважины","Бурение скважин",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3200000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3200000000]
[160,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной скважины","Переменные капзатраты - 2",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]
[161,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной скважины","Переменные капзатраты - 3",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]
[162,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной скважины","Переменные 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]
[163,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной скважины","Переменные 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]
[164,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной скважины","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 скважины","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 скважины","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 скважины","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 скважины","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 скважины",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,3200000000,null,null,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Ввод в эксплуатацию","Бурение скважин",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,3200000000,null,null,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 2",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]
[174,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 3",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]
[175,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[176,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[177,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[178,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[179,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[180,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[181,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные 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]
[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 скважины"]
[185,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной скважины","Бурение скважин",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3200000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3200000000]
[186,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной скважины","Переменные капзатраты - 2",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]
[187,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной скважины","Переменные капзатраты - 3",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]
[188,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной скважины","Переменные 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]
[189,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной скважины","Переменные 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]
[190,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной скважины","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 скважины","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 скважины","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 скважины","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 скважины","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 скважины",null,null,null,null,null,null,null,null,"процесс"]
[198,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Бурение скважин",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 2",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 3",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 4",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 5",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 6",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Параметры амортизации капзатрат одной скважины","Переменные капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",30,null,0,0,null,null,null,0.65833333333333344,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 скважины"]
[211,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной скважины","Бурение скважин",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 2",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 3",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 4",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 5",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 6",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 7",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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 скважины","Переменные капзатраты - 8",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[219,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной скважины","Переменные капзатраты - 9",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[220,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной скважины","Переменные капзатраты - 10",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.65833333333333344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[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 скважины",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,2106666666.6666691,null,null,0,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,0,"Амортизация перем. капзатрат одной скважины","Бурение скважин",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,2106666666.6666691,null,null,0,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,0,"Амортизация перем. капзатрат одной скважины","Переменные капзатраты - 2",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]
[226,null,null,null,null,null,0,"Амортизация перем. капзатрат одной скважины","Переменные капзатраты - 3",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]
[227,null,null,null,null,null,0,"Амортизация перем. капзатрат одной скважины","Переменные капзатраты - 4",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]
[228,null,null,null,null,null,0,"Амортизация перем. капзатрат одной скважины","Переменные капзатраты - 5",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 скважины","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 скважины","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 скважины","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 скважины","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 скважины","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 скважины"]
[237,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной скважины","Бурение скважин",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,2106666666.6666691,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,26666666.666666668,0]
[238,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной скважины","Переменные капзатраты - 2",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]
[239,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной скважины","Переменные капзатраты - 3",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]
[240,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной скважины","Переменные 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]
[241,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной скважины","Переменные 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]
[242,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной скважины","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 скважины","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 скважины","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 скважины","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 скважины","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,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Бурение скважин",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 2",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]
[252,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 3",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]
[253,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные 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]
[254,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные 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]
[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,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,0,"Ввод в эксплуатацию","Бурение скважин",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 2",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]
[274,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 3",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]
[275,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 4",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]
[276,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 5",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,11200000000,null,null,0,0,0,0,0,26666666.666666668,26666666.666666668,53333333.333333336,53333333.333333336,80000000,80000000,106666666.66666667,106666666.66666667,133333333.33333334,133333333.33333334,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Амортизация","Бурение скважин",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,11200000000,null,null,0,0,0,0,0,26666666.666666668,26666666.666666668,53333333.333333336,53333333.333333336,80000000,80000000,106666666.66666667,106666666.66666667,133333333.33333334,133333333.33333334,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 2",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]
[287,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 3",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]
[288,null,null,null,null,null,0,"Амортизация","Переменные 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]
[289,null,null,null,null,null,0,"Амортизация","Переменные 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]
[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,8000000000,null,null,0,0,0,0,3200000000,3173333333.3333335,6346666666.666667,6293333333.333333,9440000000,9360000000,12480000000,12373333333.333334,15466666666.666666,15333333333.333334,18400000000,18240000000,18080000000,17920000000,17760000000,17600000000,17440000000,17280000000,17120000000,16960000000,16800000000,16640000000,16480000000,16320000000,16160000000,16000000000,15840000000,15680000000,15520000000,15360000000,15200000000,15040000000,14880000000,14720000000,14560000000,14400000000,14240000000,14080000000,13920000000,13760000000,13600000000,13440000000,13280000000,13120000000,12960000000,12800000000,12640000000,12480000000,12320000000,12160000000,12000000000,11840000000,11680000000,11520000000,11360000000,11200000000,11040000000,10880000000,10720000000,10560000000,10400000000,10240000000,10080000000,9920000000,9760000000,9600000000,9440000000,9280000000,9120000000,8960000000,8800000000,8640000000,8480000000,8320000000,8160000000,8000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Внеоборотные активы","Бурение скважин",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,8000000000,null,null,0,0,0,0,3200000000,3173333333.3333335,6346666666.666667,6293333333.333333,9440000000,9360000000,12480000000,12373333333.333334,15466666666.666666,15333333333.333334,18400000000,18240000000,18080000000,17920000000,17760000000,17600000000,17440000000,17280000000,17120000000,16960000000,16800000000,16640000000,16480000000,16320000000,16160000000,16000000000,15840000000,15680000000,15520000000,15360000000,15200000000,15040000000,14880000000,14720000000,14560000000,14400000000,14240000000,14080000000,13920000000,13760000000,13600000000,13440000000,13280000000,13120000000,12960000000,12800000000,12640000000,12480000000,12320000000,12160000000,12000000000,11840000000,11680000000,11520000000,11360000000,11200000000,11040000000,10880000000,10720000000,10560000000,10400000000,10240000000,10080000000,9920000000,9760000000,9600000000,9440000000,9280000000,9120000000,8960000000,8800000000,8640000000,8480000000,8320000000,8160000000,8000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 2",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]
[300,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 3",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]
[301,null,null,null,null,null,0,"Внеоборотные активы","Переменные 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]
[302,null,null,null,null,null,0,"Внеоборотные активы","Переменные 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]
[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","Бурение скважин",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","Переменные капзатраты - 2",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]
[313,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 3",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]
[314,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные 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]
[315,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 5",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,"*",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]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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 объем добычи газа",null,null,1,"начало 1 блока продаж"]
[17,null,null,null,null,null,0,"Валовый объем добычи газа","Природный газ",null,null,1,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21,null,null,null,null,null,0,"Коммерческие затраты на один млн.куб.м.",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,350,null,null,350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Коммерческие затраты на один млн.куб.м.","Представительские расходы",null,null,null,"руб. // %",null,null,"*",200,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"Коммерческие затраты на один млн.куб.м.","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",100,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,0,"Коммерческие затраты на один млн.куб.м.","Прочие расходники",null,null,null,"руб. // %",null,null,"*",50,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350]
[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,66150000,null,null,0,0,0,0,0,157500,157500,315000,315000,472500,472500,630000,630000,787500,787500,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28]
[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,65929500,null,null,0,0,0,0,5250,120750,162750,278250,320250,435750,477750,593250,635250,750750,792750,908250,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,913500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"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,0.1111111111111111,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,0.33333333333333331,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,66150000,null,null,0,0,0,0,0,157500,157500,315000,315000,472500,472500,630000,630000,787500,787500,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"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 млн.куб.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,1.3333333333333333,null,null,1.3333333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Затраты времени на один млн.куб.м.","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",60,null,0,0,null,null,null,1,"*",null,1]
[45,null,null,null,null,null,0,"Затраты времени на один млн.куб.м.","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,1]
[46,null,null,null,null,null,0,"Затраты времени на один млн.куб.м.","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",10,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3333333333333333]
[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,252000,null,null,0,0,0,0,0,600,600,1200,1200,1800,1800,2400,2400,3000,3000,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50]
[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,525,null,null,0,0,0,0,0,1.25,1.25,2.5,2.5,3.75,3.75,5,5,6.25,6.25,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52]
[53,null,null,null,null,null,0,"ФОТ менеджеров по продажам",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",70000,null,0]
[55,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[56]
[57,null,null,null,null,null,0,"ФОТ менеджеров по продажам",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,121203067.02169648,null,null,0,0,0,0,0,218750,262500,481250,525000,743750,787500,1006250,1076250,1306812.5,1351875,1577187.5,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1662806.25,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1712690.4375,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1764071.1506249998,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1816993.2851437498,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1871503.0836980625,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"ФОТ менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ менеджеров по продажам",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Задаем через %-ное распределение"]
[68,null,null,null,null,null,0,"ФОТ менеджеров по продажам","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 менеджеров по продажам","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,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76]
[77,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"млн.куб.м.",null,null,null,null,null,null,0,null,null,null,187650,null,null,0,0,0,0,0,225,450,675,900,1125,1350,1575,1800,2025,2250,2475,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,1501200000000,null,null,0,0,0,0,0,1800000000,3600000000,5400000000,7200000000,9000000000,10800000000,12600000000,14400000000,16200000000,18000000000,19800000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82]
[83,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"млн.куб.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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"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,4201827.8400000008,null,null,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",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,2,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,80,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,"*",10000,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,4201827.8400000008,null,null,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"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,4201827.8400000008,null,null,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"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 объем добычи газа",null,null,2,"начало 2 блока продаж"]
[128,null,null,null,null,null,0,"Валовый объем добычи газа","Продукт - 2",null,null,2,"млн.куб.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","Продукт - 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 млн.куб.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 млн.куб.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 млн.куб.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 млн.куб.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,0.1111111111111111,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,0.33333333333333331,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 млн.куб.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 млн.куб.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 млн.куб.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 млн.куб.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 менеджеров по продажам",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 менеджеров по продажам","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 менеджеров по продажам","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[167]
[168,null,null,null,null,null,0,"ФОТ менеджеров по продажам",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 менеджеров по продажам","Задаем через указание % предоплаты и сроков"]
[170,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[171,null,null,null,null,null,0,"ФОТ менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[176]
[177,null,null,null,null,null,0,"ФОТ менеджеров по продажам",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 менеджеров по продажам","Задаем через %-ное распределение"]
[179,null,null,null,null,null,0,"ФОТ менеджеров по продажам","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 менеджеров по продажам","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,"млн.куб.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,"млн.куб.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,"млн.куб.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,"*","2021-10-01","^",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,2,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,80,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,"*",null,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 объем добычи газа",null,null,3,"начало 3 блока продаж"]
[239,null,null,null,null,null,0,"Валовый объем добычи газа","Продукт - 3",null,null,3,"млн.куб.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","Продукт - 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 млн.куб.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 млн.куб.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 млн.куб.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 млн.куб.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,0.1111111111111111,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,0.33333333333333331,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 млн.куб.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 млн.куб.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 млн.куб.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 млн.куб.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 менеджеров по продажам",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 менеджеров по продажам","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 менеджеров по продажам","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[278]
[279,null,null,null,null,null,0,"ФОТ менеджеров по продажам",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 менеджеров по продажам","Задаем через указание % предоплаты и сроков"]
[281,null,null,null,null,null,0,"ФОТ менеджеров по продажам","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[282,null,null,null,null,null,0,"ФОТ менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","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 менеджеров по продажам","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[287]
[288,null,null,null,null,null,0,"ФОТ менеджеров по продажам",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 менеджеров по продажам","Задаем через %-ное распределение"]
[290,null,null,null,null,null,0,"ФОТ менеджеров по продажам","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 менеджеров по продажам","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,"млн.куб.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,"млн.куб.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,"млн.куб.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,"*","2021-10-01","^",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,2,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,80,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,"*",null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","Природный газ",null,null,1,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м."]
[21,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 1",null,null,null,"шт // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[22,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 2",null,null,null,"шт // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[23,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 3",null,null,null,"шт // %",null,null,"*",0,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[28,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[29,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 2",null,null,null,"шт",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]
[31,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 3",null,null,null,"шт",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]
[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","Сырье и материалы - 1",null,null,1,"кол-во периодов",null,null,"*",1,null,0]
[36,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 2",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","Сырье и материалы - 3",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","Сырье и материалы - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,69712630887.049179,null,null,0,0,0,0,0,135000000,135000000,278100000,278100000,417150000,417150000,556200000,556200000,716107500,716107500,859329000,859329000,859329000,859329000,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1189512307.8957667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 2",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]
[43,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 3",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]
[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,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.5,0.5]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[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","Сырье и материалы - 1",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,188190,null,null,0,0,0,0,0,315,450,765,900,1215,1350,1665,1800,2115,2250,2565,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 2",null,null,1,"шт",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]
[55,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 3",null,null,1,"шт",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]
[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,69355777194.68045,null,null,0,0,0,0,0,94500000,135000000,235170000,278100000,375435000,417150000,514485000,556200000,668135250,716107500,816362550,859329000,859329000,859329000,877374908.99999988,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,903696156.26999974,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,930807040.95809984,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,958731252.1868428,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,987493189.75244832,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1017117985.4450215,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1047631525.0083721,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1079060470.7586236,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1111432284.8813822,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1144775253.4278235,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1179118511.0306582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,69355777194.68045,null,null,0,0,0,0,0,94500000,135000000,235170000,278100000,375435000,417150000,514485000,556200000,668135250,716107500,816362550,859329000,859329000,859329000,877374908.99999988,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,903696156.26999974,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,930807040.95809984,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,958731252.1868428,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,987493189.75244832,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1017117985.4450215,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1047631525.0083721,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1079060470.7586236,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1111432284.8813822,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1144775253.4278235,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1179118511.0306582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 2",null,null,1,"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]
[61,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 3",null,null,1,"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]
[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 млн.куб.м.",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,50,null,null,45,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 1",null,null,null,"кол-во минут // %",null,null,"*",1000,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[66,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 2",null,null,null,"кол-во минут // %",null,null,"*",1000,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[67,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 3",null,null,null,"кол-во минут // %",null,null,"*",1000,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,45]
[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,9450000,null,null,0,0,0,0,0,22500,22500,45000,45000,67500,67500,90000,90000,112500,112500,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71]
[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,19687.5,null,null,0,0,0,0,0,46.875,46.875,93.75,93.75,140.625,140.625,187.5,187.5,234.375,234.375,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3254906404.0054092,null,null,0,0,0,0,0,7031250,7031250,14062500,14062500,21093750,21093750,28125000,28968750,36210937.5,36210937.5,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75]
[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,9436500,null,null,0,0,0,0,0,20250,22500,42750,45000,65250,67500,87750,90000,110250,112500,132750,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77]
[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,19659.375,null,null,0,0,0,0,0,42.1875,46.875,89.0625,93.75,135.9375,140.625,182.8125,187.5,229.6875,234.375,276.5625,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3250645466.5054092,null,null,0,0,0,0,0,6328125,7031250,13359375,14062500,20390625,21093750,27421875,28968750,35486718.75,36210937.5,42728906.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,187650,null,null,0,0,0,0,0,225,450,675,900,1125,1350,1575,1800,2025,2250,2475,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1501200000000,null,null,0,0,0,0,0,1800000000,3600000000,5400000000,7200000000,9000000000,10800000000,12600000000,14400000000,16200000000,18000000000,19800000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"млн.куб.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","Сырье и материалы - 1",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,187650,null,null,0,0,0,0,0,225,450,675,900,1125,1350,1575,1800,2025,2250,2475,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 2",null,null,1,"шт",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]
[93,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 3",null,null,1,"шт",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]
[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,9382500,null,null,0,0,0,0,0,11250,22500,33750,45000,56250,67500,78750,90000,101250,112500,123750,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,1,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,19546.875,null,null,0,0,0,0,0,23.4375,46.875,70.3125,93.75,117.1875,140.625,164.0625,187.5,210.9375,234.375,257.8125,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[101,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,69117874733.101288,null,null,0,0,0,0,0,67500000,135000000,206550000,278100000,347625000,417150000,486675000,556200000,636153750,716107500,787718250,859329000,859329000,859329000,872218935,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,898385503.04999995,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,925337068.14149988,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,953097180.18574488,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,981690095.5913173,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1011140798.4590567,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1041475022.4128284,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1072719273.0852134,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1104900851.2777698,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1138047876.816103,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1172189313.1205859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 2",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]
[103,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 3",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]
[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,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108]
[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,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",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,5,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,80,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,"*",5,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,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"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,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"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","Продукт - 2",null,null,2,"млн.куб.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 один млн.куб.м."]
[141,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 1",null,null,null,"шт // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[142,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 2",null,null,null,"шт // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[143,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 3",null,null,null,"шт // %",null,null,"*",null,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","Сырье и материалы - 1",null,null,null,"шт",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","Сырье и материалы - 2",null,null,null,"шт",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","Сырье и материалы - 3",null,null,null,"шт",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","Сырье и материалы - 1",null,null,2,"кол-во периодов",null,null,"*",null,null,0]
[156,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 2",null,null,2,"кол-во периодов",null,null,"*",null,null,0]
[157,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 3",null,null,2,"кол-во периодов",null,null,"*",null,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","Сырье и материалы - 1",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","Сырье и материалы - 2",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","Сырье и материалы - 3",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,1,null,null,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,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,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,2,"шт",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","Сырье и материалы - 2",null,null,2,"шт",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","Сырье и материалы - 3",null,null,2,"шт",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","Сырье и материалы - 1",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","Сырье и материалы - 2",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","Сырье и материалы - 3",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 млн.куб.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 млн.куб.м.","Производственные работы - 1",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[186,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 2",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[187,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 3",null,null,null,"кол-во минут // %",null,null,"*",null,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,"млн.куб.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,"млн.куб.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","Сырье и материалы - 1",null,null,2,"шт",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","Сырье и материалы - 2",null,null,2,"шт",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","Сырье и материалы - 3",null,null,2,"шт",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","Сырье и материалы - 1",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","Сырье и материалы - 2",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","Сырье и материалы - 3",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,5,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,80,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,"*",null,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","Продукт - 3",null,null,3,"млн.куб.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 один млн.куб.м."]
[261,null,null,null,null,null,0,"Перем. производств. затраты на один млн.куб.м.","Сырье и материалы - 1",null,null,null,"шт // %",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 один млн.куб.м.","Сырье и материалы - 2",null,null,null,"шт // %",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 один млн.куб.м.","Сырье и материалы - 3",null,null,null,"шт // %",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","Сырье и материалы - 1",null,null,null,"шт",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","Сырье и материалы - 2",null,null,null,"шт",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","Сырье и материалы - 3",null,null,null,"шт",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","Сырье и материалы - 1",null,null,3,"кол-во периодов",null,null,"*",null,null,0]
[276,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 2",null,null,3,"кол-во периодов",null,null,"*",null,null,0]
[277,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 3",null,null,3,"кол-во периодов",null,null,"*",null,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","Сырье и материалы - 1",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","Сырье и материалы - 2",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","Сырье и материалы - 3",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,1,null,null,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,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,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,3,"шт",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","Сырье и материалы - 2",null,null,3,"шт",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","Сырье и материалы - 3",null,null,3,"шт",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","Сырье и материалы - 1",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","Сырье и материалы - 2",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","Сырье и материалы - 3",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 млн.куб.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 млн.куб.м.","Производственные работы - 1",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[306,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 2",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[307,null,null,null,null,null,0,"Затраты производств. времени на один млн.куб.м.","Производственные работы - 3",null,null,null,"кол-во минут // %",null,null,"*",null,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,"млн.куб.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,"млн.куб.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","Сырье и материалы - 1",null,null,3,"шт",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","Сырье и материалы - 2",null,null,3,"шт",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","Сырье и материалы - 3",null,null,3,"шт",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","Сырье и материалы - 1",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","Сырье и материалы - 2",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","Сырье и материалы - 3",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,5,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,80,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,"*",null,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","Сырье и материалы - 1",null,null,null,"руб. // шт",null,null,"*",300000,null,0,null,null,null,null,362414.28793956002,null,null,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Сырье и материалы - 2",null,null,null,"руб. // шт",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]
[379,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Сырье и материалы - 3",null,null,null,"руб. // шт",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]
[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,"*",0.03,null,0]
[383,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[384]
[385,null,null,null,null,null,0,"Натуральный поток закупок"]
[386,null,null,null,null,null,0,"Натуральный поток закупок","Сырье и материалы - 1",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,189000,null,null,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Натуральный поток закупок","Сырье и материалы - 2",null,null,null,"шт",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]
[388,null,null,null,null,null,0,"Натуральный поток закупок","Сырье и материалы - 3",null,null,null,"шт",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]
[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,69712630887.049179,null,null,0,0,0,0,135000000,135000000,278100000,278100000,417150000,417150000,556200000,556200000,716107500,716107500,859329000,859329000,859329000,859329000,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1189512307.8957667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[392,null,null,null,null,null,0,"Прямые производственные расходы","Сырье и материалы - 1",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,69712630887.049179,null,null,0,0,0,0,135000000,135000000,278100000,278100000,417150000,417150000,556200000,556200000,716107500,716107500,859329000,859329000,859329000,859329000,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1189512307.8957667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,0,"Прямые производственные расходы","Сырье и материалы - 2",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]
[394,null,null,null,null,null,0,"Прямые производственные расходы","Сырье и материалы - 3",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]
[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,69712630887.049194,null,null,0,0,0,4500000,103500000,139770000,244710000,282735000,384705000,421785000,523755000,561530250,678795750,720881550,825910650,859329000,859329000,860188329,879093567,885108870,885108870,885108870,885108870,885993978.86999989,905466374.00999975,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,912573798.23609972,932630365.23029983,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939951012.18318272,960609276.18720889,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,968149542.5486784,989427554.47282529,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,997194028.82513881,1019110381.1070098,1026083765.9239687,1026083765.9239687,1026083765.9239687,1026083765.9239687,1027109849.6898926,1049683692.5402201,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1057923145.1805897,1081174203.316427,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1089660839.5360074,1113609429.4159198,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1122350664.7220876,1147017712.2983973,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1156021184.6637502,1141777833.4041567,277552871.84234554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,0,"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,0.1111111111111111,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,0.33333333333333331,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,3250645466.5054092,null,null,0,0,0,0,0,6328125,7031250,13359375,14062500,20390625,21093750,27421875,28968750,35486718.75,36210937.5,42728906.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407]
[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,"*",50000,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,3242249786.2954397,null,null,0,0,0,0,0,5273437.5,6914062.5,12304687.5,13945312.5,19335937.5,20976562.5,26367187.5,28710937.5,34400390.625,36090234.375,41642578.125,43332421.875,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44539453.125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45875636.71875,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47251905.8203125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48669462.994921871,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50129546.884769529,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"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,0.33333333333333331,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21064.375,null,null,11,11,11,11,11,54.4375,59.125,102.5625,107.25,150.6875,155.375,198.8125,203.5,246.9375,251.625,295.0625,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"Количество сотрудников","Сотрудники маркетинга",null,null,null,"ставка*период",null,null,null,"Mrkting",null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Количество сотрудников","Менеджеры по продажам",null,null,null,"ставка*период",null,null,null,"Sales",null,null,null,null,null,null,525,null,null,0,0,0,0,0,1.25,1.25,2.5,2.5,3.75,3.75,5,5,6.25,6.25,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"Количество сотрудников","Производственные рабочие",null,null,null,"ставка*период",null,null,null,"Prdction",null,null,null,null,null,null,19659.375,null,null,0,0,0,0,0,42.1875,46.875,89.0625,93.75,135.9375,140.625,182.8125,187.5,229.6875,234.375,276.5625,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Количество сотрудников","Операционный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,80,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Количество сотрудников","Главный бухгалтер",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,80,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,0,"Количество сотрудников","ИТ-специалисты",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,160,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,0,"Количество сотрудников","Финансовые менеджеры",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,160,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,0,"Количество сотрудников","Бухгалтера",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,80,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,0,"Количество сотрудников","Прочие сотрудники",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,160,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,180354.54707817844,null,null,255000,255000,255000,255000,289922.72727272729,179651.43513203214,177300.63424947145,166469.46983546618,166557.8041958042,162282.53504769804,161911.98390989541,159686.63690663312,164203.19034398033,162809.18444950649,162654.39338301047,161715.75678034316,161939.7071294412,161939.7071294412,161939.7071294412,161939.7071294412,162255.67565775319,162255.67565775319,162255.67565775319,162255.67565775319,167092.4201560095,167092.4201560095,167092.4201560095,167092.4201560095,167458.5569391718,167458.5569391718,167458.5569391718,167458.5569391718,167803.82428120857,167803.82428120857,167803.82428120857,167803.82428120857,172806.08546502428,172806.08546502428,172806.08546502428,172806.08546502428,173204.23313281153,173204.23313281153,173204.23313281153,173204.23313281153,173581.51607967328,173581.51607967328,173581.51607967328,173581.51607967328,178756.15241110435,178756.15241110435,178756.15241110435,178756.15241110435,179189.22104038912,179189.22104038912,179189.22104038912,179189.22104038912,179601.48830306449,179601.48830306449,179601.48830306449,179601.48830306449,184955.73952666851,184955.73952666851,184955.73952666851,184955.73952666851,185426.90729112874,185426.90729112874,185426.90729112874,185426.90729112874,185877.40286027023,185877.40286027023,185877.40286027023,185877.40286027023,191418.91771782583,191418.91771782583,191418.91771782583,191418.91771782583,191931.65569538056,191931.65569538056,191931.65569538056,191931.65569538056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Сотрудники маркетинга",null,null,null,"руб./ставка/пер.",null,null,null,"Mrkting",null,null,null,null,null,null,325251.82025414222,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Менеджеры по продажам",null,null,null,"руб./ставка/пер.",null,null,null,"Sales",null,null,null,null,null,null,230085.34355472942,null,null,0,0,0,0,0,210000,210000,210000,210000,210000,210000,210000,216300,216300,216300,216300,216300,216300,216300,216300,216300,216300,216300,216300,222789,222789,222789,222789,222789,222789,222789,222789,222789,222789,222789,222789,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,229472.66999999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,250750.98227109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Производственные рабочие",null,null,null,"руб./ставка/пер.",null,null,null,"Prdction",null,null,null,null,null,null,164346.6739676641,null,null,0,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,159135,159135,159135,159135,159135,159135,159135,159135,159135,159135,159135,159135,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Генеральный директор",null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,0,null,null,null,null,806111.234669414,null,null,600000,600000,600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,934780.44996045867,934780.44996045867,934780.44996045867,934780.44996045867,962823.86345927219,962823.86345927219,962823.86345927219,962823.86345927219,991708.5793630504,991708.5793630504,991708.5793630504,991708.5793630504,1021459.836743942,1021459.836743942,1021459.836743942,1021459.836743942,1052103.6318462603,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Операционный директор",null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,0,null,null,null,null,725500.11120247247,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Главный бухгалтер",null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,0,null,null,null,null,483666.74080164859,null,null,360000,360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,560868.26997627516,560868.26997627516,560868.26997627516,560868.26997627516,577694.31807556329,577694.31807556329,577694.31807556329,577694.31807556329,595025.1476178302,595025.1476178302,595025.1476178302,595025.1476178302,612875.9020463652,612875.9020463652,612875.9020463652,612875.9020463652,631262.17910775612,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","ИТ-специалисты",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,261986.15126755965,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Финансовые менеджеры",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,282138.93213429477,null,null,210000,210000,210000,210000,216300,216300,216300,216300,222789,222789,222789,222789,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,243447.55560299996,243447.55560299996,243447.55560299996,243447.55560299996,250750.98227108998,250750.98227108998,250750.98227108998,250750.98227108998,258273.51173922268,258273.51173922268,258273.51173922268,258273.51173922268,266021.71709139936,266021.71709139936,266021.71709139936,266021.71709139936,274002.36860414135,274002.36860414135,274002.36860414135,274002.36860414135,282222.43966226559,282222.43966226559,282222.43966226559,282222.43966226559,290689.11285213358,290689.11285213358,290689.11285213358,290689.11285213358,299409.78623769752,299409.78623769752,299409.78623769752,299409.78623769752,308392.07982482843,308392.07982482843,308392.07982482843,308392.07982482843,317643.84221957333,317643.84221957333,317643.84221957333,317643.84221957333,327173.15748616052,327173.15748616052,327173.15748616052,327173.15748616052,336988.35221074527,336988.35221074527,336988.35221074527,336988.35221074527,347098.00277706765,347098.00277706765,347098.00277706765,347098.00277706765,357510.9428603797,357510.9428603797,357510.9428603797,357510.9428603797,368236.27114619105,368236.27114619105,368236.27114619105,368236.27114619105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Бухгалтера",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,261986.15126755965,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Прочие сотрудники",null,null,null,"руб./ставка/мес.",null,null,"*",50000,null,0,null,null,null,null,201527.8086673535,null,null,150000,150000,150000,150000,154500,154500,154500,154500,159135,159135,159135,159135,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,201587.45690161828,201587.45690161828,201587.45690161828,201587.45690161828,207635.08060866682,207635.08060866682,207635.08060866682,207635.08060866682,213864.13302692681,213864.13302692681,213864.13302692681,213864.13302692681,220280.05701773459,220280.05701773459,220280.05701773459,220280.05701773459,226888.45872826665,226888.45872826665,226888.45872826665,226888.45872826665,233695.11249011467,233695.11249011467,233695.11249011467,233695.11249011467,240705.96586481805,240705.96586481805,240705.96586481805,240705.96586481805,247927.1448407626,247927.1448407626,247927.1448407626,247927.1448407626,255364.9591859855,255364.9591859855,255364.9591859855,255364.9591859855,263025.90796156507,263025.90796156507,263025.90796156507,263025.90796156507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3698366712.3606257,null,null,2805000,2805000,2805000,2805000,3189150,9779775,10482900,17073525,17863324.5,24453949.5,25157074.5,31747699.5,33415349.234999999,40203692.985000007,40927911.735000007,47716255.485000007,48541427.212049998,48541427.212049998,48541427.212049998,48541427.212049998,48636138.778411515,48636138.778411515,48636138.778411515,48636138.778411515,50085952.941763848,50085952.941763848,50085952.941763848,50085952.941763848,50195702.442516752,50195702.442516752,50195702.442516752,50195702.442516752,50299196.328292266,50299196.328292266,50299196.328292266,50299196.328292266,51798624.118141033,51798624.118141033,51798624.118141033,51798624.118141033,51917968.881560251,51917968.881560251,51917968.881560251,51917968.881560251,52031059.444882065,52031059.444882065,52031059.444882065,52031059.444882065,53582156.685228534,53582156.685228534,53582156.685228534,53582156.685228534,53711969.006856635,53711969.006856635,53711969.006856635,53711969.006856635,53835546.118843578,53835546.118843578,53835546.118843578,53835546.118843578,55440482.923118882,55440482.923118882,55440482.923118882,55440482.923118882,55581715.460515842,55581715.460515842,55581715.460515842,55581715.460515842,55716751.507366002,55716751.507366002,55716751.507366002,55716751.507366002,57377820.585918292,57377820.585918292,57377820.585918292,57377820.585918292,57531513.794690326,57531513.794690326,57531513.794690326,57531513.794690326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджеры по продажам",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,3250645466.5054092,null,null,0,0,0,0,0,6328125,7031250,13359375,14062500,20390625,21093750,27421875,28968750,35486718.75,36210937.5,42728906.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,64488898.773553118,null,null,600000,600000,600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,934780.44996045867,934780.44996045867,934780.44996045867,934780.44996045867,962823.86345927219,962823.86345927219,962823.86345927219,962823.86345927219,991708.5793630504,991708.5793630504,991708.5793630504,991708.5793630504,1021459.836743942,1021459.836743942,1021459.836743942,1021459.836743942,1052103.6318462603,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,58040008.896197796,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,38693339.264131889,null,null,360000,360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,560868.26997627516,560868.26997627516,560868.26997627516,560868.26997627516,577694.31807556329,577694.31807556329,577694.31807556329,577694.31807556329,595025.1476178302,595025.1476178302,595025.1476178302,595025.1476178302,612875.9020463652,612875.9020463652,612875.9020463652,612875.9020463652,631262.17910775612,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,41917784.202809542,null,null,390000,390000,390000,390000,401700,401700,401700,401700,413751,413751,413751,413751,426163.53,426163.53,426163.53,426163.53,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,452116.88897699997,452116.88897699997,452116.88897699997,452116.88897699997,465680.39564630995,465680.39564630995,465680.39564630995,465680.39564630995,479650.8075156993,479650.8075156993,479650.8075156993,479650.8075156993,494040.3317411702,494040.3317411702,494040.3317411702,494040.3317411702,508861.54169340536,508861.54169340536,508861.54169340536,508861.54169340536,524127.38794420747,524127.38794420747,524127.38794420747,524127.38794420747,539851.20958253369,539851.20958253369,539851.20958253369,539851.20958253369,556046.74587000965,556046.74587000965,556046.74587000965,556046.74587000965,572728.14824610995,572728.14824610995,572728.14824610995,572728.14824610995,589909.99269349326,589909.99269349326,589909.99269349326,589909.99269349326,607607.29247429816,607607.29247429816,607607.29247429816,607607.29247429816,625835.51124852698,625835.51124852698,625835.51124852698,625835.51124852698,644610.57658598281,644610.57658598281,644610.57658598281,644610.57658598281,663948.8938835623,663948.8938835623,663948.8938835623,663948.8938835623,683867.36070006911,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,45142229.141487159,null,null,420000,420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,654346.31497232104,654346.31497232104,654346.31497232104,654346.31497232104,673976.70442149055,673976.70442149055,673976.70442149055,673976.70442149055,694196.00555413531,694196.00555413531,694196.00555413531,694196.00555413531,715021.8857207594,715021.8857207594,715021.8857207594,715021.8857207594,736472.5422923821,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,20958892.101404771,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,32244449.386776559,null,null,300000,300000,300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,467390.22498022934,467390.22498022934,467390.22498022934,467390.22498022934,481411.9317296361,481411.9317296361,481411.9317296361,481411.9317296361,495854.2896815252,495854.2896815252,495854.2896815252,495854.2896815252,510729.918371971,510729.918371971,510729.918371971,510729.918371971,526051.81592313014,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,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,0.33333333333333331,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,3688778126.7281761,null,null,2337500,2805000,2805000,2805000,3125125,8681337.5,10365712.5,15975087.5,17731691.25,23355512,25039887,30649262,33137407.612499997,39072302.360000007,40807208.610000007,46584864.860000007,48403898.590874992,48541427.212049998,48541427.212049998,48541427.212049998,48620353.517351247,48636138.778411515,48636138.778411515,48636138.778411515,49844317.247871786,50085952.941763848,50085952.941763848,50085952.941763848,50177410.859057941,50195702.442516752,50195702.442516752,50195702.442516752,50281947.347329684,50299196.328292266,50299196.328292266,50299196.328292266,51548719.48649957,51798624.118141033,51798624.118141033,51798624.118141033,51898078.087657057,51917968.881560251,51917968.881560251,51917968.881560251,52012211.017661765,52031059.444882065,52031059.444882065,52031059.444882065,53323640.478504121,53582156.685228534,53582156.685228534,53582156.685228534,53690333.619918622,53711969.006856635,53711969.006856635,53711969.006856635,53814949.933512427,53835546.118843578,53835546.118843578,53835546.118843578,55172993.45573967,55440482.923118882,55440482.923118882,55440482.923118882,55558176.704283021,55581715.460515842,55581715.460515842,55581715.460515842,55694245.499557652,55716751.507366002,55716751.507366002,55716751.507366002,57100975.739492908,57377820.585918292,57377820.585918292,57377820.585918292,57505898.259894989,57531513.794690326,57531513.794690326,57531513.794690326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,24659435.724488355,null,null,0,0,0,0,250000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,307500,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,316725,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджеры по продажам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,121203067.02169648,null,null,0,0,0,0,0,218750,262500,481250,525000,743750,787500,1006250,1076250,1306812.5,1351875,1577187.5,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1662806.25,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1712690.4375,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1764071.1506249998,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1816993.2851437498,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1871503.0836980625,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"оплата",null,null,0,null,null,null,3242249786.2954397,null,null,0,0,0,0,0,5273437.5,6914062.5,12304687.5,13945312.5,19335937.5,20976562.5,26367187.5,28710937.5,34400390.625,36090234.375,41642578.125,43332421.875,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44539453.125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45875636.71875,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47251905.8203125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48669462.994921871,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50129546.884769529,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,64313548.168245405,null,null,500000,600000,600000,600000,615000,618000,618000,618000,633450,636540,636540,636540,652453.5,655636.19999999995,655636.19999999995,655636.19999999995,672027.10499999998,675305.28600000008,675305.28600000008,675305.28600000008,692187.91814999992,695564.44457999989,695564.44457999989,695564.44457999989,712953.55569449998,716431.3779174001,716431.3779174001,716431.3779174001,734342.16236533504,737924.31925492198,737924.31925492198,737924.31925492198,756372.42723629496,760062.0488325695,760062.0488325695,760062.0488325695,779063.60005338374,782863.91029754665,782863.91029754665,782863.91029754665,802435.50805498543,806349.82760647312,806349.82760647312,806349.82760647312,826508.57329663495,830540.32243466727,830540.32243466727,830540.32243466727,851303.830495534,855456.53210770735,855456.53210770735,855456.53210770735,876842.94541039993,881120.22807093849,881120.22807093849,881120.22807093849,903148.23377271194,907553.83491306659,907553.83491306659,907553.83491306659,930242.68078589335,934780.44996045867,934780.44996045867,934780.44996045867,958149.96120946994,962823.86345927219,962823.86345927219,962823.86345927219,986894.46004575398,991708.5793630504,991708.5793630504,991708.5793630504,1016501.2938471268,1021459.836743942,1021459.836743942,1021459.836743942,1046996.3326625406,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,57882193.351420872,null,null,450000,540000,540000,540000,553500,556200,556200,556200,570105,572886,572886,572886,587208.14999999991,590072.58000000007,590072.58000000007,590072.58000000007,604824.39450000005,607774.7574,607774.7574,607774.7574,622969.12633499992,626008.00012199988,626008.00012199988,626008.00012199988,641658.20012505003,644788.24012565997,644788.24012565997,644788.24012565997,660907.94612880144,664131.88732942985,664131.88732942985,664131.88732942985,680735.1845126655,684055.84394931258,684055.84394931258,684055.84394931258,701157.24004804553,704577.519267792,704577.519267792,704577.519267792,722191.95724948682,725714.84484582581,725714.84484582581,725714.84484582581,743857.71596697147,747486.29019120056,747486.29019120056,747486.29019120056,766173.44744598051,769910.87889693654,769910.87889693654,769910.87889693654,789158.65086935984,793008.20526384446,793008.20526384446,793008.20526384446,812833.41039544065,816798.45142175991,816798.45142175991,816798.45142175991,837218.412707304,841302.4049644128,841302.4049644128,841302.4049644128,862334.96508852299,866541.47711334506,866541.47711334506,866541.47711334506,888205.01404117863,892537.72142674541,892537.72142674541,892537.72142674541,914851.1644624141,919313.8530695478,919313.8530695478,919313.8530695478,942296.69939628651,946893.2686616343,946893.2686616343,946893.2686616343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,38588128.90094725,null,null,300000,360000,360000,360000,369000,370800,370800,370800,380070,381924,381924,381924,391472.10000000003,393381.72000000003,393381.72000000003,393381.72000000003,403216.26299999998,405183.1716,405183.1716,405183.1716,415312.75088999997,417338.66674799996,417338.66674799996,417338.66674799996,427772.13341669994,429858.82675043994,429858.82675043994,429858.82675043994,440605.297419201,442754.59155295318,442754.59155295318,442754.59155295318,453823.456341777,456037.2292995418,456037.2292995418,456037.2292995418,467438.16003203031,469718.34617852798,469718.34617852798,469718.34617852798,481461.30483299121,483809.89656388387,483809.89656388387,483809.89656388387,495905.14397798094,498324.19346080045,498324.19346080045,498324.19346080045,510782.29829732038,513273.91926462436,513273.91926462436,513273.91926462436,526105.76724623994,528672.13684256305,528672.13684256305,528672.13684256305,541888.9402636271,544532.30094783998,544532.30094783998,544532.30094783998,558145.60847153596,560868.26997627516,560868.26997627516,560868.26997627516,574889.97672568192,577694.31807556329,577694.31807556329,577694.31807556329,592136.67602745234,595025.1476178302,595025.1476178302,595025.1476178302,609900.77630827599,612875.9020463652,612875.9020463652,612875.9020463652,628197.79959752434,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,41803806.309359521,null,null,325000,390000,390000,390000,399750,401700,401700,401700,411742.5,413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,449922.14679749997,452116.88897699997,452116.88897699997,452116.88897699997,463419.81120142492,465680.39564630995,465680.39564630995,465680.39564630995,477322.40553746774,479650.8075156993,479650.8075156993,479650.8075156993,491642.07770359173,494040.33174117026,494040.33174117026,494040.33174117026,506391.34003469953,508861.54169340536,508861.54169340536,508861.54169340536,521583.08023574052,524127.38794420753,524127.38794420753,524127.38794420753,537230.57264281274,539851.20958253369,539851.20958253369,539851.20958253369,553347.48982209701,556046.74587000965,556046.74587000965,556046.74587000965,569947.91451675992,572728.14824610995,572728.14824610995,572728.14824610995,587046.35195226269,589909.99269349326,589909.99269349326,589909.99269349326,604657.74251083075,607607.29247429816,607607.29247429816,607607.29247429816,622797.47478615551,625835.51124852698,625835.51124852698,625835.51124852698,641481.39902974013,644610.57658598293,644610.57658598293,644610.57658598293,660725.84100063238,663948.89388356241,663948.89388356241,663948.89388356241,680547.61623065127,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,45019483.717771761,null,null,350000,420000,420000,420000,430500,432600,432600,432600,443415,445578,445578,445578,456717.45000000007,458945.34000000008,458945.34000000008,458945.34000000008,470418.97349999996,472713.70019999996,472713.70019999996,472713.70019999996,484531.54270499991,486895.11120599997,486895.11120599997,486895.11120599997,499067.48898614995,501501.96454217995,501501.96454217995,501501.96454217995,514039.51365573448,516547.02347844536,516547.02347844536,516547.02347844536,529460.69906540657,532043.43418279872,532043.43418279872,532043.43418279872,545344.52003736864,548004.73720828269,548004.73720828269,548004.73720828269,561704.85563848983,564444.87932453118,564444.87932453118,564444.87932453118,578556.00130764453,581378.22570426716,581378.22570426716,581378.22570426716,595912.68134687375,598819.57247539505,598819.57247539505,598819.57247539505,613790.0617872799,616784.15964965685,616784.15964965685,616784.15964965685,632203.7636408984,635287.68443914666,635287.68443914666,635287.68443914666,651169.87655012531,654346.31497232104,654346.31497232104,654346.31497232104,670704.97284662898,673976.70442149066,673976.70442149066,673976.70442149066,690826.12203202792,694196.00555413542,694196.00555413542,694196.00555413542,711550.90569298877,715021.8857207594,715021.8857207594,715021.8857207594,732897.43286377832,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,20901903.15467976,null,null,162500,195000,195000,195000,199875,200850,200850,200850,205871.25,206875.5,206875.5,206875.5,212047.38750000001,213081.76500000001,213081.76500000001,213081.76500000001,218408.809125,219474.21794999999,219474.21794999999,219474.21794999999,224961.07339874998,226058.44448849998,226058.44448849998,226058.44448849998,231709.90560071246,232840.19782315497,232840.19782315497,232840.19782315497,238661.20276873387,239825.40375784965,239825.40375784965,239825.40375784965,245821.03885179586,247020.16587058513,247020.16587058513,247020.16587058513,253195.67001734977,254430.77084670268,254430.77084670268,254430.77084670268,260791.54011787026,262063.69397210376,262063.69397210376,262063.69397210376,268615.28632140637,269925.60479126684,269925.60479126684,269925.60479126684,276673.7449110485,278023.37293500482,278023.37293500482,278023.37293500482,284973.95725837996,286364.07412305498,286364.07412305498,286364.07412305498,293523.17597613134,294954.99634674663,294954.99634674663,294954.99634674663,302328.87125541538,303803.64623714908,303803.64623714908,303803.64623714908,311398.73739307775,312917.75562426349,312917.75562426349,312917.75562426349,320740.69951487007,322305.28829299146,322305.28829299146,322305.28829299146,330362.92050031619,331974.44694178121,331974.44694178121,331974.44694178121,340273.80811532564,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,32156774.084122702,null,null,250000,300000,300000,300000,307500,309000,309000,309000,316725,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,367171.08118266752,368962.15962746099,368962.15962746099,368962.15962746099,378186.21361814748,380031.02441628475,380031.02441628475,380031.02441628475,389531.80002669187,391431.95514877333,391431.95514877333,391431.95514877333,401217.75402749272,403174.91380323656,403174.91380323656,403174.91380323656,413254.28664831747,415270.16121733363,415270.16121733363,415270.16121733363,425651.915247767,427728.26605385367,427728.26605385367,427728.26605385367,438421.47270519997,440560.11403546925,440560.11403546925,440560.11403546925,451574.11688635597,453776.91745653329,453776.91745653329,453776.91745653329,465121.34039294667,467390.22498022934,467390.22498022934,467390.22498022934,479074.98060473497,481411.9317296361,481411.9317296361,481411.9317296361,493447.23002287699,495854.2896815252,495854.2896815252,495854.2896815252,508250.64692356338,510729.918371971,510729.918371971,510729.918371971,523498.1663312703,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,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,3677440609.2307167,null,null,2805000,2805000,2805000,2805000,3189150,6967275,10482900,14261025,17863324.5,21641449.5,25157074.5,28935199.5,32993474.234999999,37306817.985000007,40927911.735000007,44819380.485000007,48541427.212049998,48541427.212049998,48541427.212049998,48541427.212049998,48636138.778411515,48636138.778411515,48636138.778411515,48636138.778411515,49434156.066763848,50085952.941763848,50085952.941763848,50085952.941763848,50195702.442516752,50195702.442516752,50195702.442516752,50195702.442516752,50299196.328292266,50299196.328292266,50299196.328292266,50299196.328292266,51127273.336891033,51798624.118141033,51798624.118141033,51798624.118141033,51917968.881560251,51917968.881560251,51917968.881560251,51917968.881560251,52031059.444882065,52031059.444882065,52031059.444882065,52031059.444882065,52890665.380541034,53582156.685228534,53582156.685228534,53582156.685228534,53711969.006856635,53711969.006856635,53711969.006856635,53711969.006856635,53835546.118843578,53835546.118843578,53835546.118843578,53835546.118843578,54728246.87929076,55440482.923118882,55440482.923118882,55440482.923118882,55581715.460515842,55581715.460515842,55581715.460515842,55581715.460515842,55716751.507366002,55716751.507366002,55716751.507366002,55716751.507366002,56644217.460775323,57377820.585918292,57377820.585918292,57377820.585918292,57531513.794690326,57531513.794690326,57531513.794690326,57531513.794690326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджеры по продажам",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,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,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,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,64488898.773553118,null,null,600000,600000,600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,934780.44996045867,934780.44996045867,934780.44996045867,934780.44996045867,962823.86345927219,962823.86345927219,962823.86345927219,962823.86345927219,991708.5793630504,991708.5793630504,991708.5793630504,991708.5793630504,1021459.836743942,1021459.836743942,1021459.836743942,1021459.836743942,1052103.6318462603,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,58040008.896197796,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,38693339.264131889,null,null,360000,360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,560868.26997627516,560868.26997627516,560868.26997627516,560868.26997627516,577694.31807556329,577694.31807556329,577694.31807556329,577694.31807556329,595025.1476178302,595025.1476178302,595025.1476178302,595025.1476178302,612875.9020463652,612875.9020463652,612875.9020463652,612875.9020463652,631262.17910775612,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,41917784.202809542,null,null,390000,390000,390000,390000,401700,401700,401700,401700,413751,413751,413751,413751,426163.53,426163.53,426163.53,426163.53,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,452116.88897699997,452116.88897699997,452116.88897699997,452116.88897699997,465680.39564630995,465680.39564630995,465680.39564630995,465680.39564630995,479650.8075156993,479650.8075156993,479650.8075156993,479650.8075156993,494040.3317411702,494040.3317411702,494040.3317411702,494040.3317411702,508861.54169340536,508861.54169340536,508861.54169340536,508861.54169340536,524127.38794420747,524127.38794420747,524127.38794420747,524127.38794420747,539851.20958253369,539851.20958253369,539851.20958253369,539851.20958253369,556046.74587000965,556046.74587000965,556046.74587000965,556046.74587000965,572728.14824610995,572728.14824610995,572728.14824610995,572728.14824610995,589909.99269349326,589909.99269349326,589909.99269349326,589909.99269349326,607607.29247429816,607607.29247429816,607607.29247429816,607607.29247429816,625835.51124852698,625835.51124852698,625835.51124852698,625835.51124852698,644610.57658598281,644610.57658598281,644610.57658598281,644610.57658598281,663948.8938835623,663948.8938835623,663948.8938835623,663948.8938835623,683867.36070006911,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,45142229.141487159,null,null,420000,420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,654346.31497232104,654346.31497232104,654346.31497232104,654346.31497232104,673976.70442149055,673976.70442149055,673976.70442149055,673976.70442149055,694196.00555413531,694196.00555413531,694196.00555413531,694196.00555413531,715021.8857207594,715021.8857207594,715021.8857207594,715021.8857207594,736472.5422923821,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,20958892.101404771,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,32244449.386776559,null,null,300000,300000,300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,467390.22498022934,467390.22498022934,467390.22498022934,467390.22498022934,481411.9317296361,481411.9317296361,481411.9317296361,481411.9317296361,495854.2896815252,495854.2896815252,495854.2896815252,495854.2896815252,510729.918371971,510729.918371971,510729.918371971,510729.918371971,526051.81592313014,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92]
[93,null,null,null,null,null,0,"Потребность в р/месте",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,21064.375,null,null,11,11,11,11,11,54.4375,59.125,102.5625,107.25,150.6875,155.375,198.8125,203.5,246.9375,251.625,295.0625,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Потребность в р/месте","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Потребность в р/месте","Менеджеры по продажам",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,525,null,null,0,0,0,0,0,1.25,1.25,2.5,2.5,3.75,3.75,5,5,6.25,6.25,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Потребность в р/месте","Производственные рабочие",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,19659.375,null,null,0,0,0,0,0,42.1875,46.875,89.0625,93.75,135.9375,140.625,182.8125,187.5,229.6875,234.375,276.5625,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Потребность в р/месте","Генеральный директор",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Потребность в р/месте","Операционный директор",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Потребность в р/месте","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Потребность в р/месте","ИТ-специалисты",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"Потребность в р/месте","Финансовые менеджеры",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Потребность в р/месте","Бухгалтера",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Потребность в р/месте","Прочие сотрудники",null,null,null,"кол-во персонала",null,null,"*","нужно обустр-во","^",0,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Норматив необходимой жилой площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,2633.046875,null,null,110,110,110,110,110,544.375,591.25,1025.625,1072.5,1506.875,1553.75,1988.125,2035,2469.375,2516.25,2950.625,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Норматив необходимой жилой площади","Сотрудники маркетинга",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Норматив необходимой жилой площади","Менеджеры по продажам",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,70,null,null,0,0,0,0,0,12.5,12.5,25,25,37.5,37.5,50,50,62.5,62.5,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Норматив необходимой жилой площади","Производственные рабочие",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,2621.25,null,null,0,0,0,0,0,421.875,468.75,890.625,937.5,1359.375,1406.25,1828.125,1875,2296.875,2343.75,2765.625,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Норматив необходимой жилой площади","Генеральный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Норматив необходимой жилой площади","Операционный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Норматив необходимой жилой площади","Главный бухгалтер",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Норматив необходимой жилой площади","ИТ-специалисты",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,20,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Норматив необходимой жилой площади","Финансовые менеджеры",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,20,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,0,"Норматив необходимой жилой площади","Бухгалтера",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,0,"Норматив необходимой жилой площади","Прочие сотрудники",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,20,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,0,"Потребность в жилой площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,2846.09375,null,null,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,1988.125,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,2997.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120]
[121,null,null,null,null,null,0,"Ежег. индексация обустройства",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[122]
[123,null,null,null,null,null,0,"Расчет обустройства за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,495.98931154332604,null,null,300,300,300,300,315,315,315,315,330.75,330.75,330.75,330.75,347.28750000000002,347.28750000000002,347.28750000000002,347.28750000000002,364.65187500000002,364.65187500000002,364.65187500000002,364.65187500000002,382.88446875000005,382.88446875000005,382.88446875000005,382.88446875000005,402.02869218749998,402.02869218749998,402.02869218749998,402.02869218749998,422.13012679687506,422.13012679687506,422.13012679687506,422.13012679687506,443.23663313671875,443.23663313671875,443.23663313671875,443.23663313671875,465.39846479355475,465.39846479355475,465.39846479355475,465.39846479355475,488.66838803323247,488.66838803323247,488.66838803323247,488.66838803323247,513.10180743489411,513.10180743489411,513.10180743489411,513.10180743489411,538.75689780663879,538.75689780663879,538.75689780663879,538.75689780663879,565.69474269697082,565.69474269697082,565.69474269697082,565.69474269697082,593.97947983181916,593.97947983181916,593.97947983181916,593.97947983181916,623.67845382341034,623.67845382341034,623.67845382341034,623.67845382341034,654.86237651458077,654.86237651458077,654.86237651458077,654.86237651458077,687.60549534030997,687.60549534030997,687.60549534030997,687.60549534030997,721.98577010732538,721.98577010732538,721.98577010732538,721.98577010732538,758.08505861269168,758.08505861269168,758.08505861269168,758.08505861269168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Расчет обустройства за кв.м. за период","Необходимо задать уровень обустройства за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",100,null,0]
[125]
[126,null,null,null,null,null,0,"Обустройство жилой зоны",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,115119771.28308956,null,null,596437.5,596437.5,596437.5,596437.5,626259.375,626259.375,626259.375,626259.375,657572.34375,657572.34375,657572.34375,657572.34375,1040994.2812500001,1040994.2812500001,1040994.2812500001,1040994.2812500001,1093043.9953125,1093043.9953125,1093043.9953125,1093043.9953125,1147696.1950781252,1147696.1950781252,1147696.1950781252,1147696.1950781252,1205081.0048320312,1205081.0048320312,1205081.0048320312,1205081.0048320312,1265335.0550736331,1265335.0550736331,1265335.0550736331,1265335.0550736331,1328601.8078273144,1328601.8078273144,1328601.8078273144,1328601.8078273144,1395031.8982186804,1395031.8982186804,1395031.8982186804,1395031.8982186804,1464783.4931296143,1464783.4931296143,1464783.4931296143,1464783.4931296143,1538022.6677860951,1538022.6677860951,1538022.6677860951,1538022.6677860951,1614923.8011753997,1614923.8011753997,1614923.8011753997,1614923.8011753997,1695669.99123417,1695669.99123417,1695669.99123417,1695669.99123417,1780453.490795878,1780453.490795878,1780453.490795878,1780453.490795878,1869476.1653356724,1869476.1653356724,1869476.1653356724,1869476.1653356724,1962949.9736024558,1962949.9736024558,1962949.9736024558,1962949.9736024558,2061097.4722825792,2061097.4722825792,2061097.4722825792,2061097.4722825792,2164152.3458967078,2164152.3458967078,2164152.3458967078,2164152.3458967078,2272359.9631915432,2272359.9631915432,2272359.9631915432,2272359.9631915432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,null,null,null,null,0,"Обустройство жилой зоны",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,115119771.28308958,null,null,795250,596437.5,596437.5,606378.125,626259.375,626259.375,626259.375,636697.03125,657572.34375,657572.34375,657572.34375,785379.65625,1040994.2812500001,1040994.2812500001,1040994.2812500001,1058344.1859375001,1093043.9953125,1093043.9953125,1093043.9953125,1111261.3952343753,1147696.1950781252,1147696.1950781252,1147696.1950781252,1166824.4649960939,1205081.0048320312,1205081.0048320312,1205081.0048320312,1225165.6882458986,1265335.0550736331,1265335.0550736331,1265335.0550736331,1286423.9726581937,1328601.8078273144,1328601.8078273144,1328601.8078273144,1350745.1712911031,1395031.8982186806,1395031.8982186806,1395031.8982186806,1418282.4298556584,1464783.4931296143,1464783.4931296143,1464783.4931296143,1489196.5513484413,1538022.6677860953,1538022.6677860953,1538022.6677860953,1563656.3789158633,1614923.8011753997,1614923.8011753997,1614923.8011753997,1641839.1978616565,1695669.99123417,1695669.99123417,1695669.99123417,1723931.1577547393,1780453.4907958782,1780453.4907958782,1780453.4907958782,1810127.7156424762,1869476.1653356724,1869476.1653356724,1869476.1653356724,1900634.1014246002,1962949.9736024558,1962949.9736024558,1962949.9736024558,1995665.8064958304,2061097.4722825792,2061097.4722825792,2061097.4722825792,2095449.0968206222,2164152.3458967078,2164152.3458967078,2164152.3458967078,2200221.5516616534,2272359.9631915437,2272359.9631915437,2272359.9631915437,1514906.6421276957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[130,null,null,null,null,null,0,"Обустройство жилой зоны","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[131,null,null,null,null,null,0,"Обустройство жилой зоны","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[132,null,null,null,null,null,0,"Обустройство жилой зоны","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,"Обустройство жилой зоны","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[134,null,null,null,null,null,0,"Обустройство жилой зоны","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,"Обустройство жилой зоны","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,"Обустройство жилой зоны","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,"Обустройство жилой зоны","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[138,null,null,null,null,null,0,"Обустройство жилой зоны","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,"Обустройство жилой зоны",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,115119771.28308956,null,null,596437.5,596437.5,596437.5,596437.5,626259.375,626259.375,626259.375,626259.375,657572.34375,657572.34375,657572.34375,657572.34375,1040994.2812500001,1040994.2812500001,1040994.2812500001,1040994.2812500001,1093043.9953125,1093043.9953125,1093043.9953125,1093043.9953125,1147696.1950781252,1147696.1950781252,1147696.1950781252,1147696.1950781252,1205081.0048320312,1205081.0048320312,1205081.0048320312,1205081.0048320312,1265335.0550736331,1265335.0550736331,1265335.0550736331,1265335.0550736331,1328601.8078273144,1328601.8078273144,1328601.8078273144,1328601.8078273144,1395031.8982186804,1395031.8982186804,1395031.8982186804,1395031.8982186804,1464783.4931296143,1464783.4931296143,1464783.4931296143,1464783.4931296143,1538022.6677860951,1538022.6677860951,1538022.6677860951,1538022.6677860951,1614923.8011753997,1614923.8011753997,1614923.8011753997,1614923.8011753997,1695669.99123417,1695669.99123417,1695669.99123417,1695669.99123417,1780453.490795878,1780453.490795878,1780453.490795878,1780453.490795878,1869476.1653356724,1869476.1653356724,1869476.1653356724,1869476.1653356724,1962949.9736024558,1962949.9736024558,1962949.9736024558,1962949.9736024558,2061097.4722825792,2061097.4722825792,2061097.4722825792,2061097.4722825792,2164152.3458967078,2164152.3458967078,2164152.3458967078,2164152.3458967078,2272359.9631915432,2272359.9631915432,2272359.9631915432,2272359.9631915432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,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,299.75,null,null,11,0,0,0,0,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Менеджеры по продажам",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,7.5,null,null,0,0,0,0,0,1.25,0,1.25,0,1.25,0,1.25,0,1.25,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,281.25,null,null,0,0,0,0,0,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[149,null,null,null,null,null,0,"Потребность в организации рабочего места","Операционный директор",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,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]
[151,null,null,null,null,null,0,"Потребность в организации рабочего места","ИТ-специалисты",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]
[152,null,null,null,null,null,0,"Потребность в организации рабочего места","Финансовые менеджеры",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","Бухгалтера",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","Прочие сотрудники",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]
[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,12963234.879999999,null,null,440000,0,0,0,0,1807000,195000,1807000,202800.00000000003,1879280.0000000002,202800.00000000003,1879280.0000000002,210912.00000000003,1954451.2000000002,210912.00000000003,1954451.2000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",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]
[159,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Менеджеры по продажам",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,324646.40000000002,null,null,0,0,0,0,0,52000,0,52000,0,54080.000000000007,0,54080.000000000007,0,56243.200000000004,0,56243.200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Производственные рабочие",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,12198588.48,null,null,0,0,0,0,0,1755000,195000,1755000,202800.00000000003,1825200.0000000002,202800.00000000003,1825200.0000000002,210912.00000000003,1898208.0000000002,210912.00000000003,1898208.0000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Генеральный директор",null,null,null,"руб.",null,null,"*",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]
[162,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Операционный директор",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]
[163,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Главный бухгалтер",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]
[164,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","ИТ-специалисты",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]
[165,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Финансовые менеджеры",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","Бухгалтера",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","Прочие сотрудники",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]
[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,12963234.879999999,null,null,440000,0,0,0,0,1807000,195000,1807000,202800.00000000003,1879280.0000000002,202800.00000000003,1879280.0000000002,210912.00000000003,1954451.2000000002,210912.00000000003,1954451.2000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12963234.879999999,null,null,440000,0,0,0,0,1807000,195000,1807000,202800.00000000003,1879280.0000000002,202800.00000000003,1879280.0000000002,210912.00000000003,1954451.2000000002,210912.00000000003,1954451.2000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12963234.879999999,null,null,440000,0,0,0,0,1807000,195000,1807000,202800.00000000003,1879280.0000000002,202800.00000000003,1879280.0000000002,210912.00000000003,1954451.2000000002,210912.00000000003,1954451.2000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,299.75,null,null,11,0,0,0,0,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,43.4375,4.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Менеджеры по продажам",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,7.5,null,null,0,0,0,0,0,1.25,0,1.25,0,1.25,0,1.25,0,1.25,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,281.25,null,null,0,0,0,0,0,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,42.1875,4.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[195,null,null,null,null,null,0,"Потребность в оргтехнике","Операционный директор",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,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]
[197,null,null,null,null,null,0,"Потребность в оргтехнике","ИТ-специалисты",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]
[198,null,null,null,null,null,0,"Потребность в оргтехнике","Финансовые менеджеры",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","Бухгалтера",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","Прочие сотрудники",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]
[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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Менеджеры по продажам",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,289635.9375,null,null,0,0,0,0,0,45937.5,0,45937.5,0,48234.375,0,48234.375,0,50646.093750000007,0,50646.093750000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10888501.025390625,null,null,0,0,0,0,0,1550390.625,172265.625,1550390.625,180878.90625,1627910.15625,180878.90625,1627910.15625,189922.85156250003,1709305.6640625002,189922.85156250003,1709305.6640625002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70000,null,null,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Операционный директор",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,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]
[210,null,null,null,null,null,0,"Норматив расходов на оргтехнику","ИТ-специалисты",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,100000,null,null,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Финансовые менеджеры",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","Бухгалтера",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","Прочие сотрудники",null,null,null,"руб.",null,null,"*",30000,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]
[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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 спецодежде",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,21064.375,null,null,11,11,11,11,11,54.4375,59.125,102.5625,107.25,150.6875,155.375,198.8125,203.5,246.9375,251.625,295.0625,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,0,"Потребность в спецодежде","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,0,"Потребность в спецодежде","Менеджеры по продажам",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,525,null,null,0,0,0,0,0,1.25,1.25,2.5,2.5,3.75,3.75,5,5,6.25,6.25,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Потребность в спецодежде","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,19659.375,null,null,0,0,0,0,0,42.1875,46.875,89.0625,93.75,135.9375,140.625,182.8125,187.5,229.6875,234.375,276.5625,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Потребность в спецодежде","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Потребность в спецодежде","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,0,"Потребность в спецодежде","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Потребность в спецодежде","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Потребность в спецодежде","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,0,"Потребность в спецодежде","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Потребность в спецодежде","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Норматив расходов на спецодежду",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,56710068.14396175,null,null,30300,30300,30300,30300,31815,100229.0625,107611.875,176025.9375,192579.1875,264413.953125,272165.90625,344000.671875,369340.25625000003,444766.76015625003,452906.31093750003,528332.81484375009,563295.98390625021,563295.98390625021,563295.98390625021,563295.98390625021,591460.78310156264,591460.78310156264,591460.78310156264,591460.78310156264,621033.82225664065,621033.82225664065,621033.82225664065,621033.82225664065,652085.5133694727,652085.5133694727,652085.5133694727,652085.5133694727,684689.78903794615,684689.78903794615,684689.78903794615,684689.78903794615,718924.27848984359,718924.27848984359,718924.27848984359,718924.27848984359,754870.49241433572,754870.49241433572,754870.49241433572,754870.49241433572,792614.01703505265,792614.01703505265,792614.01703505265,792614.01703505265,832244.71788680542,832244.71788680542,832244.71788680542,832244.71788680542,873856.95378114528,873856.95378114528,873856.95378114528,873856.95378114528,917549.80147020263,917549.80147020263,917549.80147020263,917549.80147020263,963427.29154371331,963427.29154371331,963427.29154371331,963427.29154371331,1011598.6561208988,1011598.6561208988,1011598.6561208988,1011598.6561208988,1062178.5889269437,1062178.5889269437,1062178.5889269437,1062178.5889269437,1115287.5183732905,1115287.5183732905,1115287.5183732905,1115287.5183732905,1171051.8942919562,1171051.8942919562,1171051.8942919562,1171051.8942919562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Норматив расходов на спецодежду","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,198395.72461733039,null,null,1500,1500,1500,1500,1575,1575,1575,1575,1653.75,1653.75,1653.75,1653.75,1736.4375000000002,1736.4375000000002,1736.4375000000002,1736.4375000000002,1823.2593750000001,1823.2593750000001,1823.2593750000001,1823.2593750000001,1914.4223437500002,1914.4223437500002,1914.4223437500002,1914.4223437500002,2010.1434609374999,2010.1434609374999,2010.1434609374999,2010.1434609374999,2110.6506339843754,2110.6506339843754,2110.6506339843754,2110.6506339843754,2216.1831656835939,2216.1831656835939,2216.1831656835939,2216.1831656835939,2326.9923239677737,2326.9923239677737,2326.9923239677737,2326.9923239677737,2443.3419401661622,2443.3419401661622,2443.3419401661622,2443.3419401661622,2565.5090371744704,2565.5090371744704,2565.5090371744704,2565.5090371744704,2693.7844890331939,2693.7844890331939,2693.7844890331939,2693.7844890331939,2828.4737134848542,2828.4737134848542,2828.4737134848542,2828.4737134848542,2969.897399159096,2969.897399159096,2969.897399159096,2969.897399159096,3118.3922691170519,3118.3922691170519,3118.3922691170519,3118.3922691170519,3274.3118825729039,3274.3118825729039,3274.3118825729039,3274.3118825729039,3438.0274767015499,3438.0274767015499,3438.0274767015499,3438.0274767015499,3609.9288505366271,3609.9288505366271,3609.9288505366271,3609.9288505366271,3790.4252930634584,3790.4252930634584,3790.4252930634584,3790.4252930634584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Норматив расходов на спецодежду","Менеджеры по продажам",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,1370104.4971299795,null,null,0,0,0,0,0,1968.75,1968.75,3937.5,4134.375,6201.5625,6201.5625,8268.75,8682.1875000000018,10852.734375000002,10852.734375000002,13023.281250000002,13674.4453125,13674.4453125,13674.4453125,13674.4453125,14358.167578125001,14358.167578125001,14358.167578125001,14358.167578125001,15076.075957031249,15076.075957031249,15076.075957031249,15076.075957031249,15829.879754882815,15829.879754882815,15829.879754882815,15829.879754882815,16621.373742626954,16621.373742626954,16621.373742626954,16621.373742626954,17452.442429758303,17452.442429758303,17452.442429758303,17452.442429758303,18325.064551246218,18325.064551246218,18325.064551246218,18325.064551246218,19241.31777880853,19241.31777880853,19241.31777880853,19241.31777880853,20203.383667748953,20203.383667748953,20203.383667748953,20203.383667748953,21213.552851136406,21213.552851136406,21213.552851136406,21213.552851136406,22274.23049369322,22274.23049369322,22274.23049369322,22274.23049369322,23387.942018377889,23387.942018377889,23387.942018377889,23387.942018377889,24557.339119296779,24557.339119296779,24557.339119296779,24557.339119296779,25785.206075261623,25785.206075261623,25785.206075261623,25785.206075261623,27074.466379024703,27074.466379024703,27074.466379024703,27074.466379024703,28428.18969797594,28428.18969797594,28428.18969797594,28428.18969797594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Норматив расходов на спецодежду","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,51332370.00956174,null,null,0,0,0,0,0,66445.3125,73828.125,140273.4375,155039.0625,224806.640625,232558.59375,302326.171875,325582.03125000006,398837.98828125006,406977.53906250006,480233.49609375006,512791.69921875,512791.69921875,512791.69921875,512791.69921875,538431.2841796875,538431.2841796875,538431.2841796875,538431.2841796875,565352.84838867188,565352.84838867188,565352.84838867188,565352.84838867188,593620.49080810556,593620.49080810556,593620.49080810556,593620.49080810556,623301.51534851082,623301.51534851082,623301.51534851082,623301.51534851082,654466.59111593629,654466.59111593629,654466.59111593629,654466.59111593629,687189.92067173321,687189.92067173321,687189.92067173321,687189.92067173321,721549.41670531989,721549.41670531989,721549.41670531989,721549.41670531989,757626.88754058571,757626.88754058571,757626.88754058571,757626.88754058571,795508.23191761517,795508.23191761517,795508.23191761517,795508.23191761517,835283.6435134958,835283.6435134958,835283.6435134958,835283.6435134958,877047.82568917086,877047.82568917086,877047.82568917086,877047.82568917086,920900.21697362931,920900.21697362931,920900.21697362931,920900.21697362931,966945.22782231087,966945.22782231087,966945.22782231087,966945.22782231087,1015292.4892134264,1015292.4892134264,1015292.4892134264,1015292.4892134264,1066057.1136740977,1066057.1136740977,1066057.1136740977,1066057.1136740977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Норматив расходов на спецодежду","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,0,null,null,null,null,793582.89846932155,null,null,6000,6000,6000,6000,6300,6300,6300,6300,6615,6615,6615,6615,6945.7500000000009,6945.7500000000009,6945.7500000000009,6945.7500000000009,7293.0375000000004,7293.0375000000004,7293.0375000000004,7293.0375000000004,7657.6893750000008,7657.6893750000008,7657.6893750000008,7657.6893750000008,8040.5738437499995,8040.5738437499995,8040.5738437499995,8040.5738437499995,8442.6025359375017,8442.6025359375017,8442.6025359375017,8442.6025359375017,8864.7326627343755,8864.7326627343755,8864.7326627343755,8864.7326627343755,9307.9692958710948,9307.9692958710948,9307.9692958710948,9307.9692958710948,9773.3677606646488,9773.3677606646488,9773.3677606646488,9773.3677606646488,10262.036148697882,10262.036148697882,10262.036148697882,10262.036148697882,10775.137956132776,10775.137956132776,10775.137956132776,10775.137956132776,11313.894853939417,11313.894853939417,11313.894853939417,11313.894853939417,11879.589596636384,11879.589596636384,11879.589596636384,11879.589596636384,12473.569076468208,12473.569076468208,12473.569076468208,12473.569076468208,13097.247530291615,13097.247530291615,13097.247530291615,13097.247530291615,13752.109906806199,13752.109906806199,13752.109906806199,13752.109906806199,14439.715402146508,14439.715402146508,14439.715402146508,14439.715402146508,15161.701172253834,15161.701172253834,15161.701172253834,15161.701172253834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Норматив расходов на спецодежду","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,396791.44923466077,null,null,3000,3000,3000,3000,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,5131.0180743489409,5131.0180743489409,5131.0180743489409,5131.0180743489409,5387.5689780663879,5387.5689780663879,5387.5689780663879,5387.5689780663879,5656.9474269697084,5656.9474269697084,5656.9474269697084,5656.9474269697084,5939.7947983181921,5939.7947983181921,5939.7947983181921,5939.7947983181921,6236.7845382341038,6236.7845382341038,6236.7845382341038,6236.7845382341038,6548.6237651458077,6548.6237651458077,6548.6237651458077,6548.6237651458077,6876.0549534030997,6876.0549534030997,6876.0549534030997,6876.0549534030997,7219.8577010732542,7219.8577010732542,7219.8577010732542,7219.8577010732542,7580.8505861269168,7580.8505861269168,7580.8505861269168,7580.8505861269168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Норматив расходов на спецодежду","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,0,null,null,null,null,1190374.3477039833,null,null,9000,9000,9000,9000,9450,9450,9450,9450,9922.5,9922.5,9922.5,9922.5,10418.625000000002,10418.625000000002,10418.625000000002,10418.625000000002,10939.55625,10939.55625,10939.55625,10939.55625,11486.534062500001,11486.534062500001,11486.534062500001,11486.534062500001,12060.860765625001,12060.860765625001,12060.860765625001,12060.860765625001,12663.903803906253,12663.903803906253,12663.903803906253,12663.903803906253,13297.098994101563,13297.098994101563,13297.098994101563,13297.098994101563,13961.953943806642,13961.953943806642,13961.953943806642,13961.953943806642,14660.051640996973,14660.051640996973,14660.051640996973,14660.051640996973,15393.054223046824,15393.054223046824,15393.054223046824,15393.054223046824,16162.706934199163,16162.706934199163,16162.706934199163,16162.706934199163,16970.842280909124,16970.842280909124,16970.842280909124,16970.842280909124,17819.384394954577,17819.384394954577,17819.384394954577,17819.384394954577,18710.353614702311,18710.353614702311,18710.353614702311,18710.353614702311,19645.871295437424,19645.871295437424,19645.871295437424,19645.871295437424,20628.164860209297,20628.164860209297,20628.164860209297,20628.164860209297,21659.573103219762,21659.573103219762,21659.573103219762,21659.573103219762,22742.551758380752,22742.551758380752,22742.551758380752,22742.551758380752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Норматив расходов на спецодежду","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,396791.44923466077,null,null,3000,3000,3000,3000,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,5131.0180743489409,5131.0180743489409,5131.0180743489409,5131.0180743489409,5387.5689780663879,5387.5689780663879,5387.5689780663879,5387.5689780663879,5656.9474269697084,5656.9474269697084,5656.9474269697084,5656.9474269697084,5939.7947983181921,5939.7947983181921,5939.7947983181921,5939.7947983181921,6236.7845382341038,6236.7845382341038,6236.7845382341038,6236.7845382341038,6548.6237651458077,6548.6237651458077,6548.6237651458077,6548.6237651458077,6876.0549534030997,6876.0549534030997,6876.0549534030997,6876.0549534030997,7219.8577010732542,7219.8577010732542,7219.8577010732542,7219.8577010732542,7580.8505861269168,7580.8505861269168,7580.8505861269168,7580.8505861269168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Норматив расходов на спецодежду","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,396791.44923466077,null,null,3000,3000,3000,3000,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,5131.0180743489409,5131.0180743489409,5131.0180743489409,5131.0180743489409,5387.5689780663879,5387.5689780663879,5387.5689780663879,5387.5689780663879,5656.9474269697084,5656.9474269697084,5656.9474269697084,5656.9474269697084,5939.7947983181921,5939.7947983181921,5939.7947983181921,5939.7947983181921,6236.7845382341038,6236.7845382341038,6236.7845382341038,6236.7845382341038,6548.6237651458077,6548.6237651458077,6548.6237651458077,6548.6237651458077,6876.0549534030997,6876.0549534030997,6876.0549534030997,6876.0549534030997,7219.8577010732542,7219.8577010732542,7219.8577010732542,7219.8577010732542,7580.8505861269168,7580.8505861269168,7580.8505861269168,7580.8505861269168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Норматив расходов на спецодежду","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,396791.44923466077,null,null,3000,3000,3000,3000,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4886.6838803323244,4886.6838803323244,4886.6838803323244,4886.6838803323244,5131.0180743489409,5131.0180743489409,5131.0180743489409,5131.0180743489409,5387.5689780663879,5387.5689780663879,5387.5689780663879,5387.5689780663879,5656.9474269697084,5656.9474269697084,5656.9474269697084,5656.9474269697084,5939.7947983181921,5939.7947983181921,5939.7947983181921,5939.7947983181921,6236.7845382341038,6236.7845382341038,6236.7845382341038,6236.7845382341038,6548.6237651458077,6548.6237651458077,6548.6237651458077,6548.6237651458077,6876.0549534030997,6876.0549534030997,6876.0549534030997,6876.0549534030997,7219.8577010732542,7219.8577010732542,7219.8577010732542,7219.8577010732542,7580.8505861269168,7580.8505861269168,7580.8505861269168,7580.8505861269168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Норматив расходов на спецодежду","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,238074.8695407965,null,null,1800,1800,1800,1800,1890,1890,1890,1890,1984.5,1984.5,1984.5,1984.5,2083.7250000000004,2083.7250000000004,2083.7250000000004,2083.7250000000004,2187.9112500000001,2187.9112500000001,2187.9112500000001,2187.9112500000001,2297.3068125000004,2297.3068125000004,2297.3068125000004,2297.3068125000004,2412.172153125,2412.172153125,2412.172153125,2412.172153125,2532.7807607812506,2532.7807607812506,2532.7807607812506,2532.7807607812506,2659.4197988203127,2659.4197988203127,2659.4197988203127,2659.4197988203127,2792.3907887613286,2792.3907887613286,2792.3907887613286,2792.3907887613286,2932.0103281993947,2932.0103281993947,2932.0103281993947,2932.0103281993947,3078.6108446093649,3078.6108446093649,3078.6108446093649,3078.6108446093649,3232.5413868398327,3232.5413868398327,3232.5413868398327,3232.5413868398327,3394.1684561818247,3394.1684561818247,3394.1684561818247,3394.1684561818247,3563.8768789909154,3563.8768789909154,3563.8768789909154,3563.8768789909154,3742.070722940462,3742.070722940462,3742.070722940462,3742.070722940462,3929.1742590874851,3929.1742590874851,3929.1742590874851,3929.1742590874851,4125.6329720418598,4125.6329720418598,4125.6329720418598,4125.6329720418598,4331.9146206439527,4331.9146206439527,4331.9146206439527,4331.9146206439527,4548.5103516761501,4548.5103516761501,4548.5103516761501,4548.5103516761501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Ежег. индексация спецодежды",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[263]
[264,null,null,null,null,null,0,"Расходы на спецодежду",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,56710068.14396175,null,null,30300,30300,30300,30300,31815,100229.0625,107611.875,176025.9375,192579.1875,264413.953125,272165.90625,344000.671875,369340.25625000003,444766.76015625003,452906.31093750003,528332.81484375009,563295.98390625021,563295.98390625021,563295.98390625021,563295.98390625021,591460.78310156264,591460.78310156264,591460.78310156264,591460.78310156264,621033.82225664065,621033.82225664065,621033.82225664065,621033.82225664065,652085.5133694727,652085.5133694727,652085.5133694727,652085.5133694727,684689.78903794615,684689.78903794615,684689.78903794615,684689.78903794615,718924.27848984359,718924.27848984359,718924.27848984359,718924.27848984359,754870.49241433572,754870.49241433572,754870.49241433572,754870.49241433572,792614.01703505265,792614.01703505265,792614.01703505265,792614.01703505265,832244.71788680542,832244.71788680542,832244.71788680542,832244.71788680542,873856.95378114528,873856.95378114528,873856.95378114528,873856.95378114528,917549.80147020263,917549.80147020263,917549.80147020263,917549.80147020263,963427.29154371331,963427.29154371331,963427.29154371331,963427.29154371331,1011598.6561208988,1011598.6561208988,1011598.6561208988,1011598.6561208988,1062178.5889269437,1062178.5889269437,1062178.5889269437,1062178.5889269437,1115287.5183732905,1115287.5183732905,1115287.5183732905,1115287.5183732905,1171051.8942919562,1171051.8942919562,1171051.8942919562,1171051.8942919562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265]
[266,null,null,null,null,null,0,"Расходы на спецодежду",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,56710068.14396175,null,null,30300,30300,30300,30300,31815,100229.0625,107611.875,176025.9375,192579.1875,264413.953125,272165.90625,344000.671875,369340.25625000003,444766.76015625003,452906.31093750003,528332.81484375009,563295.98390625021,563295.98390625021,563295.98390625021,563295.98390625021,591460.78310156264,591460.78310156264,591460.78310156264,591460.78310156264,621033.82225664065,621033.82225664065,621033.82225664065,621033.82225664065,652085.5133694727,652085.5133694727,652085.5133694727,652085.5133694727,684689.78903794615,684689.78903794615,684689.78903794615,684689.78903794615,718924.27848984359,718924.27848984359,718924.27848984359,718924.27848984359,754870.49241433572,754870.49241433572,754870.49241433572,754870.49241433572,792614.01703505265,792614.01703505265,792614.01703505265,792614.01703505265,832244.71788680542,832244.71788680542,832244.71788680542,832244.71788680542,873856.95378114528,873856.95378114528,873856.95378114528,873856.95378114528,917549.80147020263,917549.80147020263,917549.80147020263,917549.80147020263,963427.29154371331,963427.29154371331,963427.29154371331,963427.29154371331,1011598.6561208988,1011598.6561208988,1011598.6561208988,1011598.6561208988,1062178.5889269437,1062178.5889269437,1062178.5889269437,1062178.5889269437,1115287.5183732905,1115287.5183732905,1115287.5183732905,1115287.5183732905,1171051.8942919562,1171051.8942919562,1171051.8942919562,1171051.8942919562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Расходы на спецодежду","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[269,null,null,null,null,null,0,"Расходы на спецодежду","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[270,null,null,null,null,null,0,"Расходы на спецодежду","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,"Расходы на спецодежду","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,"Расходы на спецодежду","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,"Расходы на спецодежду","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,"Расходы на спецодежду","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,"Расходы на спецодежду","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[276,null,null,null,null,null,0,"Расходы на спецодежду","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,"Расходы на спецодежду",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,56710068.14396175,null,null,30300,30300,30300,30300,31815,100229.0625,107611.875,176025.9375,192579.1875,264413.953125,272165.90625,344000.671875,369340.25625000003,444766.76015625003,452906.31093750003,528332.81484375009,563295.98390625021,563295.98390625021,563295.98390625021,563295.98390625021,591460.78310156264,591460.78310156264,591460.78310156264,591460.78310156264,621033.82225664065,621033.82225664065,621033.82225664065,621033.82225664065,652085.5133694727,652085.5133694727,652085.5133694727,652085.5133694727,684689.78903794615,684689.78903794615,684689.78903794615,684689.78903794615,718924.27848984359,718924.27848984359,718924.27848984359,718924.27848984359,754870.49241433572,754870.49241433572,754870.49241433572,754870.49241433572,792614.01703505265,792614.01703505265,792614.01703505265,792614.01703505265,832244.71788680542,832244.71788680542,832244.71788680542,832244.71788680542,873856.95378114528,873856.95378114528,873856.95378114528,873856.95378114528,917549.80147020263,917549.80147020263,917549.80147020263,917549.80147020263,963427.29154371331,963427.29154371331,963427.29154371331,963427.29154371331,1011598.6561208988,1011598.6561208988,1011598.6561208988,1011598.6561208988,1062178.5889269437,1062178.5889269437,1062178.5889269437,1062178.5889269437,1115287.5183732905,1115287.5183732905,1115287.5183732905,1115287.5183732905,1171051.8942919562,1171051.8942919562,1171051.8942919562,1171051.8942919562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,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,21064.375,null,null,11,11,11,11,11,54.4375,59.125,102.5625,107.25,150.6875,155.375,198.8125,203.5,246.9375,251.625,295.0625,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,299.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"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,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Менеджеры по продажам",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,525,null,null,0,0,0,0,0,1.25,1.25,2.5,2.5,3.75,3.75,5,5,6.25,6.25,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19659.375,null,null,0,0,0,0,0,42.1875,46.875,89.0625,93.75,135.9375,140.625,182.8125,187.5,229.6875,234.375,276.5625,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,281.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,80,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,160,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,0,"Норматив расходов на прочее","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,29156.843758701249,null,null,300,300,300,300,306,306,306,306,312.12,312.12,312.12,312.12,318.36239999999998,318.36239999999998,318.36239999999998,318.36239999999998,324.729648,324.729648,324.729648,324.729648,331.22424096000003,331.22424096000003,331.22424096000003,331.22424096000003,337.84872577920004,337.84872577920004,337.84872577920004,337.84872577920004,344.60570029478396,344.60570029478396,344.60570029478396,344.60570029478396,351.49781430067964,351.49781430067964,351.49781430067964,351.49781430067964,358.52777058669324,358.52777058669324,358.52777058669324,358.52777058669324,365.69832599842715,365.69832599842715,365.69832599842715,365.69832599842715,373.01229251839561,373.01229251839561,373.01229251839561,373.01229251839561,380.47253836876359,380.47253836876359,380.47253836876359,380.47253836876359,388.08198913613882,388.08198913613882,388.08198913613882,388.08198913613882,395.84362891886167,395.84362891886167,395.84362891886167,395.84362891886167,403.76050149723875,403.76050149723875,403.76050149723875,403.76050149723875,411.83571152718361,411.83571152718361,411.83571152718361,411.83571152718361,420.07242575772733,420.07242575772733,420.07242575772733,420.07242575772733,428.4738742728818,428.4738742728818,428.4738742728818,428.4738742728818,437.04335175833944,437.04335175833944,437.04335175833944,437.04335175833944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,0,"Норматив расходов на прочее","Менеджеры по продажам",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,195752.71619025958,null,null,0,0,0,0,0,382.5,382.5,765,780.3,1170.45,1170.45,1560.6,1591.8119999999999,1989.7649999999999,1989.7649999999999,2387.7179999999998,2435.4723599999998,2435.4723599999998,2435.4723599999998,2435.4723599999998,2484.1818072000001,2484.1818072000001,2484.1818072000001,2484.1818072000001,2533.8654433440001,2533.8654433440001,2533.8654433440001,2533.8654433440001,2584.5427522108794,2584.5427522108794,2584.5427522108794,2584.5427522108794,2636.2336072550975,2636.2336072550975,2636.2336072550975,2636.2336072550975,2688.9582794001994,2688.9582794001994,2688.9582794001994,2688.9582794001994,2742.7374449882036,2742.7374449882036,2742.7374449882036,2742.7374449882036,2797.5921938879669,2797.5921938879669,2797.5921938879669,2797.5921938879669,2853.5440377657269,2853.5440377657269,2853.5440377657269,2853.5440377657269,2910.6149185210411,2910.6149185210411,2910.6149185210411,2910.6149185210411,2968.8272168914623,2968.8272168914623,2968.8272168914623,2968.8272168914623,3028.2037612292906,3028.2037612292906,3028.2037612292906,3028.2037612292906,3088.767836453877,3088.767836453877,3088.767836453877,3088.767836453877,3150.5431931829548,3150.5431931829548,3150.5431931829548,3150.5431931829548,3213.5540570466137,3213.5540570466137,3213.5540570466137,3213.5540570466137,3277.8251381875457,3277.8251381875457,3277.8251381875457,3277.8251381875457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,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,7331947.3346347297,null,null,0,0,0,0,0,12909.375,14343.75,27253.125,29261.25,42428.8125,43891.875,57059.4375,59692.95,73123.86374999999,74616.1875,88047.101249999992,91330.213499999998,91330.213499999998,91330.213499999998,91330.213499999998,93156.817769999994,93156.817769999994,93156.817769999994,93156.817769999994,95019.954125400007,95019.954125400007,95019.954125400007,95019.954125400007,96920.353207907989,96920.353207907989,96920.353207907989,96920.353207907989,98858.760272066153,98858.760272066153,98858.760272066153,98858.760272066153,100835.93547750748,100835.93547750748,100835.93547750748,100835.93547750748,102852.65418705763,102852.65418705763,102852.65418705763,102852.65418705763,104909.70727079877,104909.70727079877,104909.70727079877,104909.70727079877,107007.90141621475,107007.90141621475,107007.90141621475,107007.90141621475,109148.05944453905,109148.05944453905,109148.05944453905,109148.05944453905,111331.02063342984,111331.02063342984,111331.02063342984,111331.02063342984,113557.6410460984,113557.6410460984,113557.6410460984,113557.6410460984,115828.79386702039,115828.79386702039,115828.79386702039,115828.79386702039,118145.36974436081,118145.36974436081,118145.36974436081,118145.36974436081,120508.27713924801,120508.27713924801,120508.27713924801,120508.27713924801,122918.44268203297,122918.44268203297,122918.44268203297,122918.44268203297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Норматив расходов на прочее","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,291568.43758701277,null,null,3000,3000,3000,3000,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4118.3571152718359,4118.3571152718359,4118.3571152718359,4118.3571152718359,4200.7242575772734,4200.7242575772734,4200.7242575772734,4200.7242575772734,4284.7387427288186,4284.7387427288186,4284.7387427288186,4284.7387427288186,4370.433517583394,4370.433517583394,4370.433517583394,4370.433517583394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Норматив расходов на прочее","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,291568.43758701277,null,null,3000,3000,3000,3000,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4118.3571152718359,4118.3571152718359,4118.3571152718359,4118.3571152718359,4200.7242575772734,4200.7242575772734,4200.7242575772734,4200.7242575772734,4284.7387427288186,4284.7387427288186,4284.7387427288186,4284.7387427288186,4370.433517583394,4370.433517583394,4370.433517583394,4370.433517583394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Норматив расходов на прочее","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,291568.43758701277,null,null,3000,3000,3000,3000,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4118.3571152718359,4118.3571152718359,4118.3571152718359,4118.3571152718359,4200.7242575772734,4200.7242575772734,4200.7242575772734,4200.7242575772734,4284.7387427288186,4284.7387427288186,4284.7387427288186,4284.7387427288186,4370.433517583394,4370.433517583394,4370.433517583394,4370.433517583394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Норматив расходов на прочее","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,174941.06255220753,null,null,1800,1800,1800,1800,1836,1836,1836,1836,1872.72,1872.72,1872.72,1872.72,1910.1743999999999,1910.1743999999999,1910.1743999999999,1910.1743999999999,1948.377888,1948.377888,1948.377888,1948.377888,1987.3454457600001,1987.3454457600001,1987.3454457600001,1987.3454457600001,2027.0923546752001,2027.0923546752001,2027.0923546752001,2027.0923546752001,2067.6342017687039,2067.6342017687039,2067.6342017687039,2067.6342017687039,2108.9868858040782,2108.9868858040782,2108.9868858040782,2108.9868858040782,2151.1666235201596,2151.1666235201596,2151.1666235201596,2151.1666235201596,2194.1899559905628,2194.1899559905628,2194.1899559905628,2194.1899559905628,2238.0737551103734,2238.0737551103734,2238.0737551103734,2238.0737551103734,2282.8352302125813,2282.8352302125813,2282.8352302125813,2282.8352302125813,2328.4919348168328,2328.4919348168328,2328.4919348168328,2328.4919348168328,2375.06177351317,2375.06177351317,2375.06177351317,2375.06177351317,2422.5630089834326,2422.5630089834326,2422.5630089834326,2422.5630089834326,2471.0142691631017,2471.0142691631017,2471.0142691631017,2471.0142691631017,2520.4345545463639,2520.4345545463639,2520.4345545463639,2520.4345545463639,2570.8432456372907,2570.8432456372907,2570.8432456372907,2570.8432456372907,2622.2601105500366,2622.2601105500366,2622.2601105500366,2622.2601105500366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Норматив расходов на прочее","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,174941.06255220753,null,null,1800,1800,1800,1800,1836,1836,1836,1836,1872.72,1872.72,1872.72,1872.72,1910.1743999999999,1910.1743999999999,1910.1743999999999,1910.1743999999999,1948.377888,1948.377888,1948.377888,1948.377888,1987.3454457600001,1987.3454457600001,1987.3454457600001,1987.3454457600001,2027.0923546752001,2027.0923546752001,2027.0923546752001,2027.0923546752001,2067.6342017687039,2067.6342017687039,2067.6342017687039,2067.6342017687039,2108.9868858040782,2108.9868858040782,2108.9868858040782,2108.9868858040782,2151.1666235201596,2151.1666235201596,2151.1666235201596,2151.1666235201596,2194.1899559905628,2194.1899559905628,2194.1899559905628,2194.1899559905628,2238.0737551103734,2238.0737551103734,2238.0737551103734,2238.0737551103734,2282.8352302125813,2282.8352302125813,2282.8352302125813,2282.8352302125813,2328.4919348168328,2328.4919348168328,2328.4919348168328,2328.4919348168328,2375.06177351317,2375.06177351317,2375.06177351317,2375.06177351317,2422.5630089834326,2422.5630089834326,2422.5630089834326,2422.5630089834326,2471.0142691631017,2471.0142691631017,2471.0142691631017,2471.0142691631017,2520.4345545463639,2520.4345545463639,2520.4345545463639,2520.4345545463639,2570.8432456372907,2570.8432456372907,2570.8432456372907,2570.8432456372907,2622.2601105500366,2622.2601105500366,2622.2601105500366,2622.2601105500366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Норматив расходов на прочее","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",200,null,0,null,null,null,null,58313.687517402497,null,null,600,600,600,600,612,612,612,612,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,731.3966519968543,731.3966519968543,731.3966519968543,731.3966519968543,746.02458503679122,746.02458503679122,746.02458503679122,746.02458503679122,760.94507673752719,760.94507673752719,760.94507673752719,760.94507673752719,776.16397827227763,776.16397827227763,776.16397827227763,776.16397827227763,791.68725783772334,791.68725783772334,791.68725783772334,791.68725783772334,807.5210029944775,807.5210029944775,807.5210029944775,807.5210029944775,823.67142305436721,823.67142305436721,823.67142305436721,823.67142305436721,840.14485151545466,840.14485151545466,840.14485151545466,840.14485151545466,856.9477485457636,856.9477485457636,856.9477485457636,856.9477485457636,874.08670351667888,874.08670351667888,874.08670351667888,874.08670351667888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Норматив расходов на прочее","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,58313.687517402497,null,null,600,600,600,600,612,612,612,612,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,731.3966519968543,731.3966519968543,731.3966519968543,731.3966519968543,746.02458503679122,746.02458503679122,746.02458503679122,746.02458503679122,760.94507673752719,760.94507673752719,760.94507673752719,760.94507673752719,776.16397827227763,776.16397827227763,776.16397827227763,776.16397827227763,791.68725783772334,791.68725783772334,791.68725783772334,791.68725783772334,807.5210029944775,807.5210029944775,807.5210029944775,807.5210029944775,823.67142305436721,823.67142305436721,823.67142305436721,823.67142305436721,840.14485151545466,840.14485151545466,840.14485151545466,840.14485151545466,856.9477485457636,856.9477485457636,856.9477485457636,856.9477485457636,874.08670351667888,874.08670351667888,874.08670351667888,874.08670351667888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,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,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311]
[312,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,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,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,1501200000000,null,null,0,0,0,0,0,1800000000,3600000000,5400000000,7200000000,9000000000,10800000000,12600000000,14400000000,16200000000,18000000000,19800000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,42150454.167699926,null,null,0,0,0,200000,200000,200000,200000,220000.00000000003,220000.00000000003,220000.00000000003,220000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,266200.00000000006,266200.00000000006,266200.00000000006,266200.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,322102.00000000012,322102.00000000012,322102.00000000012,322102.00000000012,354312.20000000019,354312.20000000019,354312.20000000019,354312.20000000019,389743.42000000022,389743.42000000022,389743.42000000022,389743.42000000022,428717.76200000022,428717.76200000022,428717.76200000022,428717.76200000022,471589.5382000003,471589.5382000003,471589.5382000003,471589.5382000003,518748.49202000035,518748.49202000035,518748.49202000035,518748.49202000035,570623.34122200054,570623.34122200054,570623.34122200054,570623.34122200054,627685.67534420057,627685.67534420057,627685.67534420057,627685.67534420057,690454.24287862063,690454.24287862063,690454.24287862063,690454.24287862063,759499.66716648277,759499.66716648277,759499.66716648277,759499.66716648277,835449.63388313109,835449.63388313109,835449.63388313109,835449.63388313109,918994.59727144416,918994.59727144416,918994.59727144416,918994.59727144416,1010894.0569985886,1010894.0569985886,1010894.0569985886,1010894.0569985886,1111983.4626984475,1111983.4626984475,1111983.4626984475,1111983.4626984475,1223181.8089682925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-04-01","^",0]
[20,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,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,"Расходы на эксплуатацию и ремонт","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,80,null,0,0]
[23,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","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,"Расходы на эксплуатацию и ремонт","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,"Расходы на эксплуатацию и ремонт","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",200000,null,0]
[27,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[28,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",4,null,0]
[29]
[30,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,42150454.167699926,null,null,0,0,0,200000,200000,200000,200000,220000.00000000003,220000.00000000003,220000.00000000003,220000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,266200.00000000006,266200.00000000006,266200.00000000006,266200.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,322102.00000000012,322102.00000000012,322102.00000000012,322102.00000000012,354312.20000000019,354312.20000000019,354312.20000000019,354312.20000000019,389743.42000000022,389743.42000000022,389743.42000000022,389743.42000000022,428717.76200000022,428717.76200000022,428717.76200000022,428717.76200000022,471589.5382000003,471589.5382000003,471589.5382000003,471589.5382000003,518748.49202000035,518748.49202000035,518748.49202000035,518748.49202000035,570623.34122200054,570623.34122200054,570623.34122200054,570623.34122200054,627685.67534420057,627685.67534420057,627685.67534420057,627685.67534420057,690454.24287862063,690454.24287862063,690454.24287862063,690454.24287862063,759499.66716648277,759499.66716648277,759499.66716648277,759499.66716648277,835449.63388313109,835449.63388313109,835449.63388313109,835449.63388313109,918994.59727144416,918994.59727144416,918994.59727144416,918994.59727144416,1010894.0569985886,1010894.0569985886,1010894.0569985886,1010894.0569985886,1111983.4626984475,1111983.4626984475,1111983.4626984475,1111983.4626984475,1223181.8089682925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-платеж","^",0]
[32,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","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,0.33333333333333331,null,0,0]
[39,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[40,null,null,null,null,null,0,"Расходы на эксплуатацию и ремонт","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,"Расходы на эксплуатацию и ремонт",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,42150454.167699926,null,null,0,0,0,200000,200000,200000,200000,220000.00000000003,220000.00000000003,220000.00000000003,220000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,266200.00000000006,266200.00000000006,266200.00000000006,266200.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,322102.00000000012,322102.00000000012,322102.00000000012,322102.00000000012,354312.20000000019,354312.20000000019,354312.20000000019,354312.20000000019,389743.42000000022,389743.42000000022,389743.42000000022,389743.42000000022,428717.76200000022,428717.76200000022,428717.76200000022,428717.76200000022,471589.5382000003,471589.5382000003,471589.5382000003,471589.5382000003,518748.49202000035,518748.49202000035,518748.49202000035,518748.49202000035,570623.34122200054,570623.34122200054,570623.34122200054,570623.34122200054,627685.67534420057,627685.67534420057,627685.67534420057,627685.67534420057,690454.24287862063,690454.24287862063,690454.24287862063,690454.24287862063,759499.66716648277,759499.66716648277,759499.66716648277,759499.66716648277,835449.63388313109,835449.63388313109,835449.63388313109,835449.63388313109,918994.59727144416,918994.59727144416,918994.59727144416,918994.59727144416,1010894.0569985886,1010894.0569985886,1010894.0569985886,1010894.0569985886,1111983.4626984475,1111983.4626984475,1111983.4626984475,1111983.4626984475,1223181.8089682925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,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,1501200000,null,null,0,0,0,0,0,1800000,3600000,5400000,7200000,9000000,10800000,12600000,14400000,16200000,18000000,19800000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",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,80,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,"*",1E-3,null,0]
[52,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[53,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[54,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[55,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,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,1328400000,null,null,0,0,0,0,0,0,0,0,0,0,0,50400000,0,0,0,0,0,0,0,0,0,0,0,241200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"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,0.33333333333333331,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,1501200000,null,null,0,0,0,0,0,1800000,3600000,5400000,7200000,9000000,10800000,12600000,14400000,16200000,18000000,19800000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,21600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,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 оборудование",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,21541909.159635901,null,null,0,0,0,0,100000,100000,105000,105000,110250,110250,115762.50000000001,115762.50000000001,121550.625,121550.625,127628.15625000001,127628.15625000001,134009.56406249999,134009.56406249999,140710.04226562503,140710.04226562503,147745.54437890626,147745.54437890626,155132.82159785158,155132.82159785158,162889.46267774416,162889.46267774416,171033.93581163138,171033.93581163138,179585.63260221292,179585.63260221292,188564.91423232359,188564.91423232359,197993.15994393974,197993.15994393974,207892.81794113677,207892.81794113677,218287.45883819359,218287.45883819359,229201.83178010333,229201.83178010333,240661.92336910847,240661.92336910847,252695.0195375639,252695.0195375639,265329.77051444206,265329.77051444206,278596.25904016418,278596.25904016418,292526.07199217239,292526.07199217239,307152.37559178105,307152.37559178105,322509.99437137006,322509.99437137006,338635.49408993858,338635.49408993858,355567.26879443554,355567.26879443554,373345.63223415735,373345.63223415735,392012.91384586511,392012.91384586511,411613.55953815847,411613.55953815847,432194.23751506623,432194.23751506623,453803.94939081976,453803.94939081976,476494.14686036069,476494.14686036069,500318.85420337872,500318.85420337872,525334.79691354767,525334.79691354767,551601.53675922507,551601.53675922507,579181.61359718628,579181.61359718628,608140.69427704567,608140.69427704567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[74,null,null,null,null,null,0,"Расходы на оборудование","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,5,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 оборудование","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,80,null,0,0]
[77,null,null,null,null,null,0,"Расходы на оборудование","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 оборудование","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 оборудование","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",100000,null,0]
[81,null,null,null,null,null,0,"Расходы на оборудование","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[82,null,null,null,null,null,0,"Расходы на оборудование","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",2,null,0]
[83]
[84,null,null,null,null,null,0,"Расходы на оборудование",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,21541909.159635901,null,null,0,0,0,0,100000,100000,105000,105000,110250,110250,115762.50000000001,115762.50000000001,121550.625,121550.625,127628.15625000001,127628.15625000001,134009.56406249999,134009.56406249999,140710.04226562503,140710.04226562503,147745.54437890626,147745.54437890626,155132.82159785158,155132.82159785158,162889.46267774416,162889.46267774416,171033.93581163138,171033.93581163138,179585.63260221292,179585.63260221292,188564.91423232359,188564.91423232359,197993.15994393974,197993.15994393974,207892.81794113677,207892.81794113677,218287.45883819359,218287.45883819359,229201.83178010333,229201.83178010333,240661.92336910847,240661.92336910847,252695.0195375639,252695.0195375639,265329.77051444206,265329.77051444206,278596.25904016418,278596.25904016418,292526.07199217239,292526.07199217239,307152.37559178105,307152.37559178105,322509.99437137006,322509.99437137006,338635.49408993858,338635.49408993858,355567.26879443554,355567.26879443554,373345.63223415735,373345.63223415735,392012.91384586511,392012.91384586511,411613.55953815847,411613.55953815847,432194.23751506623,432194.23751506623,453803.94939081976,453803.94939081976,476494.14686036069,476494.14686036069,500318.85420337872,500318.85420337872,525334.79691354767,525334.79691354767,551601.53675922507,551601.53675922507,579181.61359718628,579181.61359718628,608140.69427704567,608140.69427704567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[86,null,null,null,null,null,0,"Расходы на оборудование","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 оборудование","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[94,null,null,null,null,null,0,"Расходы на оборудование","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 оборудование",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,21541909.159635901,null,null,0,0,0,0,100000,100000,105000,105000,110250,110250,115762.50000000001,115762.50000000001,121550.625,121550.625,127628.15625000001,127628.15625000001,134009.56406249999,134009.56406249999,140710.04226562503,140710.04226562503,147745.54437890626,147745.54437890626,155132.82159785158,155132.82159785158,162889.46267774416,162889.46267774416,171033.93581163138,171033.93581163138,179585.63260221292,179585.63260221292,188564.91423232359,188564.91423232359,197993.15994393974,197993.15994393974,207892.81794113677,207892.81794113677,218287.45883819359,218287.45883819359,229201.83178010333,229201.83178010333,240661.92336910847,240661.92336910847,252695.0195375639,252695.0195375639,265329.77051444206,265329.77051444206,278596.25904016418,278596.25904016418,292526.07199217239,292526.07199217239,307152.37559178105,307152.37559178105,322509.99437137006,322509.99437137006,338635.49408993858,338635.49408993858,355567.26879443554,355567.26879443554,373345.63223415735,373345.63223415735,392012.91384586511,392012.91384586511,411613.55953815847,411613.55953815847,432194.23751506623,432194.23751506623,453803.94939081976,453803.94939081976,476494.14686036069,476494.14686036069,500318.85420337872,500318.85420337872,525334.79691354767,525334.79691354767,551601.53675922507,551601.53675922507,579181.61359718628,579181.61359718628,608140.69427704567,608140.69427704567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,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,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",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,80,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,"*",5.0000000000000001E-4,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,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"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,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,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 электроэнергию",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,9007200000,null,null,0,0,0,0,0,10800000,21600000,32400000,43200000,54000000,64800000,75600000,86400000,97200000,108000000,118800000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-07-01","^",0]
[128,null,null,null,null,null,0,"Расходы на электроэнергию","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,5,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 электроэнергию","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,80,null,0,0]
[131,null,null,null,null,null,0,"Расходы на электроэнергию","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 электроэнергию","Через %-нт от продаж",null,null,null,"%",null,null,"*",6.0000000000000001E-3,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 электроэнергию","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[135,null,null,null,null,null,0,"Расходы на электроэнергию","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[136,null,null,null,null,null,0,"Расходы на электроэнергию","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",4,null,0]
[137]
[138,null,null,null,null,null,0,"Расходы на электроэнергию",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8964000000,null,null,0,0,0,0,0,7200000.0000000009,18000000,28800000.000000004,39600000,50400000.000000007,61200000.000000007,72000000,82800000,93600000,104400000.00000001,115200000.00000001,126000000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[140,null,null,null,null,null,0,"Расходы на электроэнергию","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,"*",30,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,0.33333333333333331,null,0,0]
[147,null,null,null,null,null,0,"Расходы на электроэнергию","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[148,null,null,null,null,null,0,"Расходы на электроэнергию","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 электроэнергию",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,9007200000,null,null,0,0,0,0,0,10800000,21600000,32400000,43200000,54000000,64800000,75600000,86400000,97200000,108000000,118800000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,129600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,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,"Расходы на прочую коммуналку",null,null,6,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[155,null,null,null,null,null,0,"Расходы на прочую коммуналку","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,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,"Расходы на прочую коммуналку","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,80,null,0,0]
[158,null,null,null,null,null,0,"Расходы на прочую коммуналку","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,"Расходы на прочую коммуналку","Через %-нт от продаж",null,null,null,"%",null,null,"*",5.0000000000000001E-4,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,"Расходы на прочую коммуналку","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[162,null,null,null,null,null,0,"Расходы на прочую коммуналку","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[163,null,null,null,null,null,0,"Расходы на прочую коммуналку","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",4,null,0]
[164]
[165,null,null,null,null,null,0,"Расходы на прочую коммуналку",null,null,null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[167,null,null,null,null,null,0,"Расходы на прочую коммуналку","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,"Расходы на прочую коммуналку","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[175,null,null,null,null,null,0,"Расходы на прочую коммуналку","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,"Расходы на прочую коммуналку",null,null,null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[180,null,null,null,null,null,0,"НДПИ",null,null,7,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[182,null,null,null,null,null,0,"НДПИ","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,"НДПИ","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,80,null,0,0]
[185,null,null,null,null,null,0,"НДПИ","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,"НДПИ","Через %-нт от продаж",null,null,null,"%",null,null,"*",0.15,null,0]
[187,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[188,null,null,null,null,null,0,"НДПИ","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[189,null,null,null,null,null,0,"НДПИ","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[190,null,null,null,null,null,0,"НДПИ","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[191]
[192,null,null,null,null,null,0,"НДПИ",null,null,null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[194,null,null,null,null,null,0,"НДПИ","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,"НДПИ","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[202,null,null,null,null,null,0,"НДПИ","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,"НДПИ",null,null,null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,100000000000,null,null,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,352900579330.33331,null,null,67204813400,67204054697.916656,85504205531.25,73678915471.874969,59308590229.291687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14864858527.324234]
[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,100000000000,"*",null,100000000000]
[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,260000000000,null,null,0,40000000000,90000000000,70000000000,60000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,252900579330.33331,null,null,0,34408868097.916664,85504205531.25,73678915471.875,59308590229.291656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,278045075722.82574]
[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,260000000000,"*",null,null,40000000000,90000000000,70000000000,60000000000]
[30,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Ставка по кредиту",null,null,null,"%г",null,null,"*",0.05,null,0]
[31,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",20,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,256176470588.23529,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647042,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647033,3823529411.7647028,3823529411.7647028,3823529411.7647023,3823529411.7647023,3823529411.7647018,3823529411.7647014,3823529411.7647014,3823529411.7647009,3823529411.7647004,3823529411.7646999,3823529411.7646995,3823529411.7646985,3823529411.764698,3823529411.7646971,3823529411.7646966,3823529411.7646952,3823529411.7646942,3823529411.7646928,3823529411.7646942,3823529411.7646961,3823529411.7646942,3823529411.7646918,3823529411.7646942,3823529411.7646971,3823529411.7646942,3823529411.764689,3823529411.7646942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Оплата процентов по кредиту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142702205882.35291,null,null,0,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0]
[40,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва","Ставка по овердрафту",null,null,null,"%г",null,null,"*",7.0000000000000007E-2,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"X","index":14,"n_rows":46,"n_cols":159,"rows_kept":46,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,null,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,"CAPEX",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,390540000000,null,null,67200000000,67200000000,84870000000,84870000000,70400000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"CAPEX","Подводный добычной комплекс",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,35340000000,null,null,0,0,17670000000,17670000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"CAPEX","Завод СПГ",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,336000000000,null,null,67200000000,67200000000,67200000000,67200000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"CAPEX","Бурение скважн",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22]
[23,null,null,null,null,null,null,"OPEX",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,260343209335.21167,null,null,17742958.333333336,1818992292.9166667,6623737564.6531248,11472587816.223782,14515366949.436775,14591142472.31464,14653622036.354717,14700242340.43812,14781083628.125317,14847265314.110287,14896806758.136789,14982670416.697643,15052794231.559258,15105458864.770687,15196674095.790749,15271000058.582874,15327008888.324841,15423931478.780615,15502742525.254908,15562338644.406521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"OPEX","Себестоимость и прямые расходы",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,62069064180.994751,null,null,75000,372436875,1383286875,2437279593.75,3115349362.5,3190560149.9999995,3252083376.9375,3297702176.2012501,3377494063.1099997,3442575518.3608122,3490962744.0056558,3575614795.5221491,3644465948.8558393,3695792911.9118624,3785601195.9302101,3858446324.3750191,3912895448.7439756,4008174072.0799909,4085251054.8142724,4143016693.8962078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"OPEX","Управленческие, хоз. и накл. расходы",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10624145154.216919,null,null,17667958.333333336,96555417.916666746,290450689.65312481,485308222.47378159,600017586.93677521,600582322.31464005,601538659.41721725,602540164.23686981,603589565.01531601,604689795.74947548,605844014.13113403,607055621.17549324,608328282.70341873,609665952.85882568,611072899.86053848,612553734.20785522,614113439.58086586,615757406.70062447,617491470.44063568,619321950.51031303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"OPEX","НДПИ",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,187650000000,null,null,0,1350000000,4950000000,8550000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27]
[28,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,990656790664.78833,null,null,-17742958.333333336,7181007707.083333,26376262435.346874,45527412183.776215,57484633050.563225,57408857527.685364,57346377963.645279,57299757659.561882,57218916371.87468,57152734685.889709,57103193241.863213,57017329583.302353,56947205768.440742,56894541135.229309,56803325904.209251,56728999941.41713,56672991111.675156,56576068521.219383,56497257474.745094,56437661355.593475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29]
[30,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,202985000000.00003,null,null,0,8070555555.5555553,10581666666.666666,10759444444.444445,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31]
[32,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,62828571874.999992,null,null,2265656249.9999995,4580046874.999999,4425321874.999999,4270596874.999999,4115871874.9999995,3961146874.9999995,3806421874.999999,3651696874.999999,3496971874.999999,3342246874.999999,3187521875,3032796875,2878071875,2723346875.0000005,2568621875.000001,2413896875.0000014,2259171875.000001,2104446875.0000005,1949721875,1794996874.9999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33]
[34,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,724843218789.78833,null,null,-2283399208.333333,-5469594723.4722214,11369273893.68021,30497370864.331772,42520427842.229889,42599377319.352028,42691622755.311943,42799727451.228546,42873611163.541344,42962154477.556374,43067338033.529877,43136199374.969017,43220800560.107407,43322860926.895973,43386370695.875916,43466769733.083794,43565485903.34182,43623288312.886047,43699202266.411758,43794331147.260139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35]
[36,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]
[37]
[38,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,142749999999.99997,null,null,4625000000,13000000000,13000000000,12713235294.117649,11948529411.764706,11183823529.411764,10419117647.058825,9654411764.705883,8889705882.3529415,8124999999.9999981,7360294117.6470566,6595588235.2941141,5830882352.9411736,5066176470.5882311,4301470588.2352886,3536764705.8823476,2772058823.5294056,2007352941.1764646,1242647058.8235257,477941176.47058678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39]
[40,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,582093218789.78833,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197899,17784135570.214123,30571898430.465183,31415553789.940262,32272505108.25312,33145315686.522663,33983905281.1884,34837154477.556374,35707043915.88282,36540611139.674904,37389918207.166229,38256684456.307739,39084900107.640625,39930005027.201447,40793427079.812416,41615935371.709579,42456555207.588234,43316389970.789551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,116418643757.95767,null,null,0,0,0,0,4269462792.5107927,6283110757.9880514,6454501021.6506252,6629063137.304533,6796781056.2376785,6967430895.5112839,7141408783.1765594,7308122227.9349823,7477983641.4332504,7651336891.2615509,7816980021.5281219,7986001005.4402924,8158685415.9624786,8323187074.3419189,8491311041.5176239,8663277994.1579285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43]
[44,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,465674575031.83069,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197899,17784135570.214123,26302435637.954391,25132443031.952209,25818004086.602493,26516252549.218132,27187124224.950722,27869723582.04509,28565635132.706261,29232488911.739922,29911934565.732979,30605347565.046188,31267920086.112503,31944004021.761154,32634741663.849937,33292748297.367661,33965244166.07061,34653111976.631622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45]
[46]

{"sheet":"PL","index":15,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 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","Продукт - 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,61796864116.639244,null,null,0,368296875,1375171875,2425149843.75,3101127862.5,3176319149.9999995,3237569805.9375,3283004501.2012501,3362774938.1099997,3427572480.2308121,3475747965.7556558,3560376422.2721491,3628931357.5819392,3680013762.0143623,3769796091.5327101,3842331581.9629021,3896497127.6195507,3991747201.0055656,4068499829.1497917,4125935446.0150499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61796864116.639244,null,null,0,368296875,1375171875,2425149843.75,3101127862.5,3176319149.9999995,3237569805.9375,3283004501.2012501,3362774938.1099997,3427572480.2308121,3475747965.7556558,3560376422.2721491,3628931357.5819392,3680013762.0143623,3769796091.5327101,3842331581.9629021,3896497127.6195507,3991747201.0055656,4068499829.1497917,4125935446.0150499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,57598228944.251076,null,null,0,340875000,1274625000,2246816250,2875171612.5,2950362899.9999995,3005682204.375,3050269563.7012501,3130040000.6099997,3188728250.6214371,3236030980.1306558,3320659436.6471491,3382921801.0842829,3433105266.8206129,3522887596.3389602,3588941738.7703161,3642181377.5699883,3737431450.9560032,3807508290.6614285,3863990223.4640002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 2",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]
[26,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 3",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]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3229719363.3755045,null,null,0,21093750,77343750,137179687.5,173812500,173812500,178375078.125,179026875,179026875,183726330.46875,184397681.25,184397681.25,189238120.3828125,189929611.6875,189929611.6875,194915263.99429685,195627500.03812498,195627500.03812498,200762721.91412577,201496325.03926873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,968915809.01265121,null,null,0,6328125,23203125,41153906.25,52143750,52143750,53512523.4375,53708062.5,53708062.5,55117899.140625,55319304.375,55319304.375,56771436.114843749,56978883.506250001,56978883.506250001,58474579.198289052,58688250.011437491,58688250.011437491,60228816.574237727,60448897.51178062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 2","Сырье и материалы - 1",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","Продукт - 2","Сырье и материалы - 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]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",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","Продукт - 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","Продукт - 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","Продукт - 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","Продукт - 3","Сырье и материалы - 1",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","Продукт - 3","Сырье и материалы - 2",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","Продукт - 3","Сырье и материалы - 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]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 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,1189203135883.3606,null,null,0,8631703125,31624828125,54574850156.25,68898872137.5,68823680850,68762430194.0625,68716995498.798752,68637225061.889999,68572427519.769188,68524252034.244347,68439623577.727852,68371068642.41806,68319986237.985634,68230203908.467293,68157668418.037102,68103502872.380447,68008252798.994431,67931500170.850204,67874064553.984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1189203135883.3606,null,null,0,8631703125,31624828125,54574850156.25,68898872137.5,68823680850,68762430194.0625,68716995498.798752,68637225061.889999,68572427519.769188,68524252034.244347,68439623577.727852,68371068642.41806,68319986237.985634,68230203908.467293,68157668418.037102,68103502872.380447,68008252798.994431,67931500170.850204,67874064553.984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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","Продукт - 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,272200064.35550529,null,null,75000,4140000,8115000,12129750,14221500,14241000,14513571,14697675,14719125,15003038.129999999,15214778.25,15238373.25,15534591.273899999,15779149.897499999,15805104.397499999,16114742.412116999,16398321.124425,16426871.074425001,16751225.664480509,17081247.881157752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16387872,null,null,0,500000,500000,500000,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16387872,null,null,0,500000,500000,500000,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,39214211.68110925,null,null,0,1650000,1845000,1860000,1915800,1935300,1936800,1994904,2016354,2018004,2078544.12,2102139.12,2103954.12,2167072.7436000002,2193027.2436000002,2195023.7436000002,2260874.4559079995,2289424.4059079997,2291620.5559079996,2360369.1725852406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,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,24719138.3393148,null,null,0,1200000,1200000,1200000,1236000,1236000,1236000,1273080,1273080,1273080,1311272.3999999999,1311272.3999999999,1311272.3999999999,1350610.5719999999,1350610.5719999999,1350610.5719999999,1391128.8891599998,1391128.8891599998,1391128.8891599998,1432862.7558348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,7415741.5017944397,null,null,0,360000,360000,360000,370800,370800,370800,381924,381924,381924,393381.72,393381.72,393381.72,405183.17159999994,405183.17159999994,405183.17159999994,417338.6667479999,417338.6667479999,417338.6667479999,429858.82675044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7079331.8400000008,null,null,0,90000,285000,300000,309000,328500,330000.00000000006,339900.00000000006,361350.00000000006,363000.00000000006,373890.00000000017,397485.00000000023,399300.00000000023,411279.00000000012,437233.50000000012,439230.00000000012,452406.90000000014,480956.85000000021,483153.00000000017,497647.5900000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,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,55125000,null,null,0,525000,1575000,2625000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55125000,null,null,0,525000,1575000,2625000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161472980.67439598,null,null,75000,1465000,4195000,7144750,8555700,8555700,8826771,8832771,8832771,9115034.129999999,9122234.129999999,9122234.129999999,9416637.1538999993,9425277.1538999993,9425277.1538999993,9732918.6685169991,9743286.6685169991,9743286.6685169991,10065445.108572511,10077886.708572511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121516505.74953543,null,null,0,1050000,3150000,5407500,6489000,6489000,6683670,6683670,6683670,6884180.0999999996,6884180.0999999996,6884180.0999999996,7090705.5029999996,7090705.5029999996,7090705.5029999996,7303426.6680899989,7303426.6680899989,7303426.6680899989,7522529.4681326998,7522529.4681326998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,36454951.724860616,null,null,0,315000,945000,1622250,1946700,1946700,2005101,2005101,2005101,2065254.0299999998,2065254.0299999998,2065254.0299999998,2127211.6508999998,2127211.6508999998,2127211.6508999998,2191028.0004269998,2191028.0004269998,2191028.0004269998,2256758.84043981,2256758.84043981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,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,3501523.1999999997,null,null,75000,100000,100000,115000,120000,120000,138000,144000,144000,165600,172800,172800,198720,207360,207360,238464,248831.99999999997,248831.99999999997,286156.79999999993,298598.39999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,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,1188930935819.0054,null,null,-75000,8627563125,31616713125,54562720406.25,68884650637.5,68809439850,68747916623.0625,68702297823.798752,68622505936.889999,68557424481.639191,68509037255.994347,68424385204.477852,68355534051.144165,68304207088.088142,68214398804.069794,68141553675.624985,68087104551.256027,67991825927.920013,67914748945.18573,67856983306.10379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,198274145154.21692,null,null,17667958.333333336,1446555417.9166667,5240450689.6531248,9035308222.4737816,11400017586.936775,11400582322.31464,11401538659.417217,11402540164.23687,11403589565.015316,11404689795.749475,11405844014.131134,11407055621.175493,11408328282.703419,11409665952.858826,11411072899.860538,11412553734.207855,11414113439.580866,11415757406.700624,11417491470.440636,11419321950.510313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,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,301485601.76636076,null,null,11220000,11556600,11903298,12260396.939999999,12628208.848199999,13007055.113645997,13397266.767055377,13799184.77006704,14213160.313169049,14639555.122564122,15078741.776241047,15531104.029528279,15997037.150414124,16476948.264926543,16971256.712874345,17480394.414260577,18004806.246688392,18544950.434089042,19101298.947111711,19674337.915525068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,64488898.773553096,null,null,2400000,2472000,2546160,2622544.7999999998,2701221.1439999999,2782257.7783199996,2865725.5116695999,2951697.2770196879,3040248.195330278,3131455.6411901866,3225399.3104258925,3322161.2897386691,3421826.1284308289,3524480.9122837535,3630215.3396522664,3739121.7998418347,3851295.4538370888,3966834.3174522016,4085839.346975768,4208414.5273850411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,58040008.896197788,null,null,2160000,2224800,2291544,2360290.3199999998,2431099.0296,2504032.0004879995,2579152.9605026399,2656527.5493177189,2736223.3757972503,2818310.077071168,2902859.3793833032,2989945.1607648022,3079643.5155877457,3172032.8210553778,3267193.8056870396,3365209.6198576512,3466165.9084533802,3570150.8857069816,3677255.4122781912,3787573.0746465367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,38693339.264131851,null,null,1440000,1483200,1527696,1573526.8800000001,1620732.6863999998,1669354.6669919998,1719435.3070017598,1771018.3662118127,1824148.9171981669,1878873.3847141119,1935239.5862555353,1993296.7738432016,2053095.6770584972,2114688.5473702522,2178129.2037913599,2243473.0799051006,2310777.2723022532,2380100.5904713208,2451503.6081854608,2525048.7164310245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41917784.202809505,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999999,1808467.5559079999,1862721.5825852398,1918603.2300627972,1976161.3269646808,2035446.1667736215,2096509.5517768299,2159404.8383301347,2224186.9834800386,2290912.5929844398,2359639.970773973,2430429.1698971926,2503342.0449941079,2578442.3063439312,2655795.5755342492,2735469.4428002764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45142229.141487174,null,null,1680000,1730400,1782312,1835781.36,1890854.8007999999,1947580.4448239997,2006007.8581687198,2066188.0939137815,2128173.7367311949,2192018.9488331308,2257779.5172981247,2325512.9028170686,2395278.2899015802,2467136.6385986274,2541150.7377565866,2617385.2598892841,2695906.8176859622,2776784.0222165412,2860087.5428830376,2945890.1691695284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20958892.101404753,null,null,780000,803400,827502,852327.06,877896.87179999996,904233.77795399993,931360.79129261989,959301.6150313986,988080.6634823404,1017723.0833868107,1048254.7758884149,1079702.4191650674,1112093.4917400193,1145456.2964922199,1179819.9853869865,1215214.5849485963,1251671.022497054,1289221.1531719656,1327897.7877671246,1367734.7214001382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32244449.386776548,null,null,1200000,1236000,1273080,1311272.3999999999,1350610.5719999999,1391128.8891599998,1432862.7558348,1475848.638509844,1520124.097665139,1565727.8205950933,1612699.6552129462,1661080.6448693345,1710913.0642154145,1762240.4561418768,1815107.6698261332,1869560.8999209173,1925647.7269185444,1983417.1587261008,2042919.673487884,2104207.2636925206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,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,90445680.529908225,null,null,3366000,3466980,3570989.4,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.030116613,4139755.4310201118,4263948.0939507149,4391866.5367692364,4523622.5328723136,4659331.2088584835,4799111.1451242371,4943084.4794779625,5091377.0138623035,5244118.324278173,5401441.8740065172,5563485.1302267127,5730389.6841335129,5902301.3746575201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,171136902.48118824,null,null,2915291.666666667,8506837.9166666679,9848048.0864583347,12127575.149697918,6233532.7568996893,6167885.0569400266,6465158.4558967939,6777073.1077235984,7104356.6267223787,7447772.9189433539,7808123.9949930739,8186251.8734473307,8583040.5793983918,8999418.2428925801,9436359.3022519611,9894886.8175236136,10376074.899562022,10881051.260525599,11410999.891857062,11967163.876121206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,95933142.735908017,null,null,1988125,2087531.25,2191907.8125,3469980.9375000005,3643479.9843750005,3825653.9835937507,4016936.6827734374,4217783.5169121101,4428672.6927577145,4650106.3273956012,4882611.6437653815,5126742.2259536507,5383079.3372513326,5652233.3041139003,5934844.9693195932,6231587.2177855754,6543166.5786748528,6870324.9076085975,7213841.1529890262,7574533.2106384775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10802695.733333336,null,null,366666.66666666669,3174166.666666667,3470133.333333334,3608938.666666667,182790.40000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9727614.1357421875,null,null,412500,2804101.5625,3095039.0625,3249791.0156250005,166182.4951171875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,47258390.119968116,null,null,101000,346401.5625,894299.765625,1496121.7851562505,1877653.2796875008,1971535.9436718756,2070112.7408554689,2173618.3778982423,2282299.296793154,2396414.2616328122,2516234.9747144524,2642046.7234501755,2774149.059622685,2912856.5126038175,3058499.3382340088,3211424.3051457112,3371995.5204029959,3540595.296423146,3717625.061244302,3903506.3143065209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7415059.7562366249,null,null,47000,94636.875,196668.11249999999,302742.74474999995,363426.59772000008,370695.12967440003,378109.03226788808,385671.21291324572,393384.63717151061,401252.32991494081,409277.37651323975,417462.9240435044,425812.18252437457,434328.42617486208,443014.99469835946,451875.29459232639,460912.800484173,470131.05649385654,479533.67762373347,489124.35117620829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,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,197711076969.43945,null,null,166666.66666666669,1423025000,5215128354.166667,9007242131.302084,11377367382.677214,11377505265.609962,11377657054.164148,11377824150.928057,11378008099.981476,11378210601.171198,11378433525.827026,11378678934.06366,11378949093.828482,11379246501.871529,11379573906.831551,11379934334.651791,11380331116.56061,11380767919.875784,11381248781.917534,11381778147.344009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,35125378.473083302,null,null,166666.66666666669,683333.33333333349,751666.66666666674,826833.33333333337,909516.66666666698,1000468.3333333335,1100515.166666667,1210566.683333334,1331623.3516666675,1464785.6868333344,1611264.2555166679,1772390.6810683347,1949629.7491751683,2144592.7240926856,2359051.9965019538,2594957.1961521497,2854452.9157673647,3139898.2073441008,3453888.0280785114,3799276.8308863626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000,null,null,0,9000000,33000000,57000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,17951590.966363259,null,null,0,341666.66666666669,376687.5,415297.96875,457866.01054687507,504797.27662792976,556538.99748229259,613584.24472422758,676476.62980846083,745815.4843638282,822261.57151112077,906543.38259101042,999464.07930658909,1101909.1474355145,1214854.8350476548,1339377.4556400394,1476663.6448431434,1628021.6684395657,1794893.8894546214,1978870.51312372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625500000,null,null,0,4500000,16500000,28500000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7506000000,null,null,0,54000000,198000000,342000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,625500000,null,null,0,4500000,16500000,28500000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,187650000000,null,null,0,1350000000,4950000000,8550000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,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,990656790664.78845,null,null,-17742958.333333336,7181007707.0833321,26376262435.346878,45527412183.776215,57484633050.563232,57408857527.685364,57346377963.645279,57299757659.561882,57218916371.874687,57152734685.889709,57103193241.863213,57017329583.302361,56947205768.440742,56894541135.229317,56803325904.209244,56728999941.41713,56672991111.675156,56576068521.219383,56497257474.745087,56437661355.593475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,202985000000.00003,null,null,0,8070555555.5555553,10581666666.666666,10759444444.444445,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,193651666666.66666,null,null,0,7981666666.666666,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18651666666.666664,null,null,0,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,175000000000.00003,null,null,0,7000000000,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,9333333333.3333321,null,null,0,88888888.888888896,266666666.66666669,444444444.44444442,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Бурение скважин",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9333333333.3333321,null,null,0,88888888.888888896,266666666.66666669,444444444.44444442,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",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]
[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,62828571874.999992,null,null,2265656249.9999995,4580046874.999999,4425321874.999999,4270596874.999999,4115871874.9999995,3961146874.9999995,3806421874.999999,3651696874.999999,3496971874.999999,3342246874.999999,3187521875,3032796875,2878071875,2723346875.0000005,2568621875.000001,2413896875.0000014,2259171875.000001,2104446875.0000005,1949721875,1794996874.9999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,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,724843218789.78833,null,null,-2283399208.333333,-5469594723.4722223,11369273893.68021,30497370864.331772,42520427842.229889,42599377319.352028,42691622755.311951,42799727451.228546,42873611163.541351,42962154477.556381,43067338033.529877,43136199374.969025,43220800560.107407,43322860926.895981,43386370695.875916,43466769733.083794,43565485903.341827,43623288312.886047,43699202266.411758,43794331147.260147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[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,142749999999.99997,null,null,4625000000,13000000000,13000000000,12713235294.117649,11948529411.764706,11183823529.411764,10419117647.058825,9654411764.705883,8889705882.3529415,8124999999.9999981,7360294117.6470566,6595588235.2941141,5830882352.9411736,5066176470.5882311,4301470588.2352886,3536764705.8823476,2772058823.5294056,2007352941.1764646,1242647058.8235257,477941176.47058678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[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,582093218789.78845,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197908,17784135570.214127,30571898430.465187,31415553789.940262,32272505108.25312,33145315686.522667,33983905281.188408,34837154477.556381,35707043915.88282,36540611139.674904,37389918207.166237,38256684456.307747,39084900107.640633,39930005027.201447,40793427079.812424,41615935371.709587,42456555207.588234,43316389970.789558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[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,116418643757.95767,null,null,0,0,0,0,4269462792.5107927,6283110757.9880514,6454501021.6506252,6629063137.304533,6796781056.2376785,6967430895.5112839,7141408783.1765594,7308122227.9349823,7477983641.4332504,7651336891.2615509,7816980021.5281219,7986001005.4402924,8158685415.9624786,8323187074.3419189,8491311041.5176239,8663277994.1579285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,465674575031.83075,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197908,17784135570.214127,26302435637.954391,25132443031.952209,25818004086.602501,26516252549.218132,27187124224.950729,27869723582.045097,28565635132.706264,29232488911.739929,29911934565.732986,30605347565.046196,31267920086.112511,31944004021.761154,32634741663.849941,33292748297.367668,33965244166.07061,34653111976.63163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CF","index":16,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,1512000000000,null,null,0,14400000000,43200000000,72000000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,14400000000,43200000000,72000000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 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","Продукт - 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,69712630887.049164,null,null,4500000,770715000,1891775250,3084916950,3483719766,3541320588.8699999,3640452782.3099995,3695878299.7493992,3756987012.732182,3862156356.7526789,3920957288.2041378,3985787521.8075733,4097361678.8789158,4159743587.0557694,4228521981.8856535,4346891005.1226435,4413071971.5074673,4486038970.58249,4611616667.3346119,3730218208.2556577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[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,3242249786.2954435,null,null,0,24492187.5,80625000,140844140.625,173691796.875,173812500,178809609.375,179026875,179026875,184173897.65625,184397681.25,184397681.25,189699114.5859375,189929611.6875,189929611.6875,195390088.02351564,195627500.03812498,195627500.03812498,201251790.66422108,201496325.03926873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,960081415.57367873,null,null,0,4007812.5,20671875,38426484.375,51926484.375,52143750,53316984.375,53708062.5,53708062.5,54916493.90625,55319304.375,55319304.375,56563988.723437496,56978883.506250001,56978883.506250001,58260908.385140613,58688250.011437491,58688250.011437491,60008735.636694834,60448897.51178062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27]
[28,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,287828936.55604237,null,null,90000,4187000,8317000,12507700,15078300,15082500,15334459.5,15591849,15596175,15859365.285,16152952.469999999,16157408.25,16432900.643550001,16769189.444100002,16773778.897500001,17062823.742856499,17449569.087423,17454296.224424999,17758357.631142195,18173311.38004569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"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,19665446.399999999,null,null,0,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,1492992,1492992,1791590.3999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,19665446.399999999,null,null,0,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,1492992,1492992,1791590.3999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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,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,40938333.279595181,null,null,0,1780000,1920000,1920000,1998600,2002800,2002800,2086278,2090604,2090604,2179358.34,2183814.12,2183814.12,2278280.2902000002,2282869.7436000002,2282869.7436000002,2383524.0189060001,2388251.1559079997,2388251.1559079997,2495614.5914731808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"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,24659435.724488351,null,null,0,1150000,1200000,1200000,1234500,1236000,1236000,1271535,1273080,1273080,1309681.0499999998,1311272.3999999999,1311272.3999999999,1348971.4815000002,1350610.5720000002,1350610.5720000002,1389440.6259449997,1391128.8891599998,1391128.8891599998,1431123.8447233501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"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,7308276.7951068301,null,null,0,270000,360000,360000,368100,370800,370800,379143,381924,381924,390517.29,393381.72,393381.72,402232.80869999999,405183.17159999994,405183.17159999994,414299.79296099988,417338.6667479999,417338.6667479999,426728.78674983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"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,8970620.7600000016,null,null,0,360000,360000,360000,396000.00000000006,396000.00000000006,396000.00000000006,435600.00000000006,435600.00000000006,435600.00000000006,479160.00000000017,479160.00000000017,479160.00000000017,527076.00000000012,527076.00000000012,527076.00000000012,579783.60000000021,579783.60000000021,579783.60000000021,637761.96000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,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,65929500,null,null,0,567000,1827000,3087000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3748500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,65929500,null,null,0,567000,1827000,3087000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3748500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161295656.8764472,null,null,90000,1240000,3970000,6900700,8579700,8579700,8831659.5,8861571,8861571,9124761.2850000001,9156794.129999999,9156794.129999999,9432286.52355,9466749.1539000012,9466749.1539000012,9755793.9992564991,9793053.0685169995,9793053.0685169995,10097114.475234196,10137606.38857251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121203067.02169657,null,null,0,962500,3062500,5312125,6489000,6489000,6675558.75,6683670,6683670,6875825.5124999993,6884180.0999999996,6884180.0999999996,7082100.2778750006,7090705.5030000005,7090705.5030000005,7294563.2862112485,7303426.6680899989,7303426.6680899989,7513400.1847975878,7522529.4681326998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35890762.014750667,null,null,0,157500,787500,1450575,1946700,1946700,1990500.75,2005101,2005101,2050215.7725,2065254.0299999998,2065254.0299999998,2111722.2456749994,2127211.6508999998,2127211.6508999998,2175073.9130452499,2191028.0004269998,2191028.0004269998,2240326.1304366072,2256758.84043981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"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,4201827.84,null,null,90000,120000,120000,138000,144000,144000,165600,172800,172800,198720,207360,207360,238464,248832,248832,286156.79999999993,298598.39999999997,298598.39999999997,343388.15999999997,358318.07999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,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,237633522235.29727,null,null,17885353.125,1711253990.65625,6281954997.9412498,10756380170.809574,13586736064.278492,13832115559.878561,13591962050.160082,13593059727.403112,13853411776.025169,13595421624.713629,13596692967.876682,13857229789.118658,13599436386.937632,13600917402.86286,13861677852.271215,13604123158.145647,13605859188.064873,13866892294.742275,13609629360.463823,13610882519.822487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"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,300665837.68654716,null,null,10752500,11542575,11888852.25,12245517.817499999,12612883.352025,12991269.85258575,13381007.948163319,13782438.186608221,14195911.332206465,14621788.67217266,15060442.332337843,15512255.602307979,15977623.270377215,16456951.968488533,16950660.527543187,17459180.343369488,17982955.75367057,18522444.426280681,19078117.759069104,19650461.291841175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"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,64313548.168245383,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301012,3036558.5737340031,3127655.3309460236,3221484.990874405,3318129.540600637,3417673.4268186558,3520203.6296232152,3625809.7385119116,3734584.0306672691,3846621.5515872869,3962020.1981349052,4080880.8040789529,4203307.2282013213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,57882193.351420842,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020298,2653303.608117091,2732902.7163606035,2814889.7978514214,2899336.4917869642,2986316.5865405733,3075906.0841367906,3168183.2666608933,3263228.7646607207,3361125.6276005423,3461959.3964285585,3565818.1783214151,3672792.7236710573,3782976.5053811893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"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,38588128.900947228,null,null,1380000,1481400,1525842,1571617.26,1618765.7778,1667328.7511339998,1717348.6136680199,1768869.0720780606,1821935.1442404024,1876593.1985676142,1932890.9945246428,1990877.7243603824,2050604.0560911936,2112122.1777739292,2175485.8431071467,2240750.4184003612,2307972.930952372,2377212.1188809429,2448528.4824473718,2521984.3369207927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41803806.309359498,null,null,1495000,1604850,1652995.5,1702585.365,1753662.9259499998,1806272.8137284999,1860460.9981403546,1916274.8280845657,1973763.0729271024,2032975.9651149157,2093965.2440683632,2156784.2013904136,2221487.7274321257,2288132.3592550899,2356776.3300327421,2427479.6199337253,2500304.0085317367,2575313.1287876889,2652572.5226513194,2732149.6983308583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45019483.717771776,null,null,1610000,1728300,1780149,1833553.4700000004,1888560.0740999999,1945216.8763229998,2003573.3826126899,2063680.5840910706,2125591.0016138027,2189358.7316622166,2255039.4936120836,2322690.6784204459,2392371.3987730592,2464142.5407362506,2538066.8169583385,2614208.8214670885,2692635.0861111009,2773414.1386944344,2856616.562855267,2942315.0597409247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20901903.154679749,null,null,747500,802425,826497.75,851292.6825,876831.46297499991,903136.40686424996,930230.49907017732,958137.41404228285,986881.53646355122,1016487.9825574579,1046982.6220341816,1078392.1006952068,1110743.8637160629,1144066.1796275449,1178388.1650163711,1213739.8099668627,1250152.0042658683,1287656.5643938445,1326286.2613256597,1366074.8491654291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32156774.084122691,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650506,1518279.2868670016,1563827.6654730118,1610742.4954372025,1659064.7703003185,1708836.7134093279,1760101.8148116076,1812904.8692559558,1867292.0153336346,1923310.7757936434,1981010.0990674526,2040440.4020394764,2101653.6141006607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,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,90199751.305964172,null,null,3225750,3462772.5,3566655.6750000003,3673655.3452500002,3783865.0056074997,3897380.9557757243,4014302.3844489958,4134731.4559824662,4258773.3996619396,4386536.601651798,4518132.699701352,4653676.6806923933,4793286.9811131647,4937085.5905465595,5085198.158262956,5237754.1030108454,5394886.7261011694,5556733.3278842047,5723435.3277207306,5895138.3875523526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"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,205364282.97742593,null,null,3707103.125,10218643.15625,11945465.016249999,14570440.084325001,7498456.7082015006,7420590.338246,7778274.8304900192,8153576.6468528779,8547371.3155306447,8960578.034369003,9394161.8522105142,9849135.9592665657,10326564.091964327,10827563.057991665,11353305.387548953,11905022.117117262,12484005.712367801,13091613.137168763,13729269.075993419,13603143.3302816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,115119771.28308959,null,null,2594503.125,2515475.15625,2758096.6875,4181327.0296875006,4390393.3811718756,4609913.0502304696,4840408.7027419917,5082429.1378790932,5336550.5947730467,5603378.1245117001,5883547.0307372836,6177724.382274149,6486610.6013878556,6810941.1314572487,7151488.1880301107,7509062.5974316178,7884515.7273031976,8278741.5136683602,8692678.589351777,8331986.5317023266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"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,12963234.880000001,null,null,440000,3809000,4164160.0000000009,4330726.4000000004,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11673136.962890625,null,null,495000,3364921.875,3714046.875,3899749.2187500009,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,56710068.143961735,null,null,121200,415681.875,1073159.71875,1795346.1421875001,2253183.9356250009,2365843.1324062506,2484135.2890265626,2608342.0534778908,2738759.1561517846,2875697.1139593744,3019481.9696573429,3170456.0681402106,3328978.8715472217,3495427.8151245811,3670199.2058808105,3853709.1661748532,4046394.6244835951,4248714.3557077749,4461150.0734931622,4684207.5771678248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"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,8898071.7074839491,null,null,56400,113564.25,236001.73499999999,363291.29369999992,436111.91726400005,444834.15560928005,453730.83872146567,462805.45549589483,472061.56460581272,481502.79589792894,491132.85181588767,500955.50885220524,510974.61902924947,521194.11140983447,531617.9936380313,542250.35351079167,553095.36058100755,564157.2677926278,575440.41314848012,586949.22141144995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,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,237037292363.32733,null,null,200000,1686030000,6254554025,10725890557.5625,13562840859.212658,13807806318.731953,13566788464.996979,13566988981.113668,13826409719.97777,13567452721.405436,13567720230.992435,13827214720.87639,13568338912.594179,13568695802.245834,13828288688.197859,13569521201.58215,13569997339.87273,13829721503.850941,13571098538.301041,13571733776.812813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42150454.167699963,null,null,200000,820000,902000.00000000012,992200.00000000023,1091420.0000000002,1200562.0000000005,1320618.2000000007,1452680.0200000007,1597948.0220000008,1757742.8242000011,1933517.1066200011,2126868.8172820015,2339555.6990102022,2573511.2689112225,2830862.3958023447,3113948.6353825796,3425343.4989208374,3767877.848812921,4144665.6336942133,4559132.1970636351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"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,1328400000,null,null,0,0,50400000,0,0,241200000,0,0,259200000,0,0,259200000,0,0,259200000,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,21541909.159635913,null,null,0,410000,452025,498357.5625,549439.21265624999,605756.73195351567,667846.79697875108,736301.09366907296,811771.95577015297,894978.58123659389,986713.88581334474,1087852.0591092124,1199356.8951679068,1322290.9769226173,1457825.8020571857,1607252.9467680473,1771996.3738117721,1953626.0021274788,2153872.6673455457,2374644.6157484641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"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,750600000,null,null,0,5400000,19800000,34200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,8964000000,null,null,0,54000000,223200000,396000000,514800000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,750600000,null,null,0,5400000,19800000,34200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,225180000000,null,null,0,1620000000,5940000000,10260000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,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,1200163686739.228,null,null,-22475353.125,11885344009.34375,34916655877.058746,57966924554.19043,69088847588.471497,68785525101.251434,68920124114.279907,68862735186.347488,68541270098.742645,68687472261.686195,68626479805.824181,68301108295.198761,68440505930.230522,68375661325.443527,68046117891.751877,68178272016.580193,68109303521.29068,67775298688.401245,67899735088.269516,68778780737.990753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,390540000000,null,null,304140000000,73600000000,6400000000,6400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371340000000,null,null,304140000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19200000000,null,null,0,6400000000,6400000000,6400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61950414062.499992,null,null,629999999.99999988,3945020312.499999,4502684374.999999,4347959374.999999,4193234374.9999995,4038509374.9999995,3883784374.9999995,3729059374.9999995,3574334374.999999,3419609374.999999,3264884374.9999995,3110159375,2955434375,2800709375,2645984375.000001,2491259375.000001,2336534375.000001,2181809375.0000005,2027084375.0000002,1872359374.9999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"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,65090000000.000015,null,null,11200000000,51223333333.333336,1066666666.6666718,1066666666.6666718,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195958264660.15369,null,null,-486252.08333333302,664973161.76041675,4266131392.2430205,8110580043.0992823,11292066328.902943,11532374240.256268,11519006826.648306,11509903359.878006,11496120189.773262,11481924732.670179,11472249106.019724,11457609724.558523,11442532151.50116,11432245039.195698,11416692889.152155,11400674779.746254,11389733205.972103,11373207004.46034,11356184999.057226,11344541737.342154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105]
[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,114237767342.50047,null,null,0,0,0,0,2725226671.0468431,6239334211.7673054,6413356055.7877655,6585430696.1629944,6753142317.0874863,6926573570.2328644,7097924306.508606,7264630638.3396378,7437432208.9301376,7608010673.1598511,7773645755.1211166,7945775112.5776978,8115528723.9590302,8280021266.6034393,8451431903.6364441,8620303231.5792542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107]
[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,502567240674.07422,null,null,-293591989101.04163,-15101316131.583336,20814506776.482403,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300606,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109]
[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,100000000000,null,null,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,260000000000,null,null,200000000000,60000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,256176470588.23505,null,null,0,0,0,11470588235.294117,15294117647.058823,15294117647.058823,15294117647.058823,15294117647.058823,15294117647.058823,15294117647.058821,15294117647.058819,15294117647.058817,15294117647.058815,15294117647.058811,15294117647.058807,15294117647.058802,15294117647.05879,15294117647.058777,15294117647.058777,15294117647.058775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115]
[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,142702205882.35291,null,null,2125000000,12250000000,13000000000,12856617647.058825,12139705882.352942,11375000000,10610294117.64706,9845588235.294117,9080882352.9411755,8316176470.5882339,7551470588.2352934,6786764705.882349,6022058823.5294094,5257352941.176466,4492647058.8235245,3727941176.470583,2963235294.1176405,2198529411.764699,1433823529.4117606,669117647.05882156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117]
[118,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-38878676470.587944,null,null,297875000000,47750000000,-13000000000,-24327205882.352943,-27433823529.411766,-26669117647.058823,-25904411764.705883,-25139705882.352936,-24375000000,-23610294117.647057,-22845588235.294109,-22080882352.941166,-21316176470.588223,-20551470588.235279,-19786764705.882332,-19022058823.529381,-18257352941.17643,-17492647058.823475,-16727941176.470535,-15963235294.117596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[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,463688564203.48627,null,null,4283010898.9583359,32648683868.416664,7814506776.4824028,15847845920.404875,23977830017.443298,20306189627.169041,21199565092.137962,21898635872.953552,22342673216.881897,23249070466.136093,23945833783.001736,24387826204.359444,25288930724.211002,25983225649.852692,26423030166.596275,27318503925.72686,28010154275.183105,28447613983.513992,29337092634.105297,30978341099.951759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128]
[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,463688564203.48627,null,null,4283010898.9583359,36931694767.375,44746201543.857407,60594047464.262283,84571877481.705582,104878067108.87462,126077632201.01257,147976268073.96613,170318941290.84802,193568011756.98413,217513845539.98587,241901671744.34531,267190602468.5563,293173828118.409,319596858285.00525,346915362210.73212,374925516485.91522,403373130469.4292,432710223103.53448,463688564203.48627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BS","index":17,"n_rows":56,"n_cols":159,"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,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"BS",null,null,"Итоговый баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,586676794451.30505,null,null,297227510898.95837,344532953378.48608,347454079321.63513,358262805693.42896,370891214881.70557,380349072675.54126,390734343352.90839,401818856322.63232,413313197856.18091,425750020695.0061,438883815893.18164,452423310579.20776,466902164327.44385,482075562736.18542,497650261565.94843,514160990550.65771,531363663698.63,548962946544.96057,567494705633.61853,586676794451.30505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,122464999999.99995,null,null,253450000000,306712777777.77777,301464444444.4444,296038333333.33337,285190000000,274341666666.66666,263493333333.33331,252644999999.99997,241796666666.66663,230948333333.33331,220100000000,209251666666.66669,198403333333.33337,187555000000.00006,176706666666.66678,165858333333.33344,155010000000.00009,144161666666.66672,133313333333.33334,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,297378076.97393799,null,null,0,301275000,602550000,930939750,958867942.5,958867942.5,987633980.77499962,1017263000.1982498,1017263000.1982498,1047780890.2041969,1079214316.9103279,1079214316.9103279,1111590746.4176369,1144938468.8101654,1144938468.8101654,1179286622.8744659,1214665221.5606995,1214665221.5606995,1251105178.2075195,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,225852170.84483427,null,null,0,53872500,107550000,166151812.5,170469457.5,170470957.5,175743837.78750038,180325248.46800041,180326898.46800232,185894714.48453903,190756036.2854805,190757851.2854805,196637779.1365509,201796148.96617126,201798145.46617126,208008383.717659,213481991.15400082,213484187.30400079,220044018.54311365,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,463688564203.48633,null,null,4283010898.9583359,36931694767.375,44746201543.857407,60594047464.262291,84571877481.705582,104878067108.87462,126077632201.01259,147976268073.96613,170318941290.84802,193568011756.9841,217513845539.98584,241901671744.34528,267190602468.55627,293173828118.409,319596858285.00531,346915362210.73218,374925516485.91522,403373130469.4292,432710223103.53455,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,39490000000,533333333.33333588,533333333.33333588,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[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,586676794451.30481,null,null,297227510898.95831,344532953378.48608,347454079321.63513,358262805693.42896,370891214881.70557,380349072675.54126,390734343352.90839,401818856322.63239,413313197856.18091,425750020695.0061,438883815893.18164,452423310579.20764,466902164327.44379,482075562736.18524,497650261565.94812,514160990550.65753,531363663698.62976,548962946544.96045,567494705633.61841,586676794451.30481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,465674575031.83087,null,null,-6908399208.333333,-25377993931.805557,-27008720038.125351,-9224584467.9112244,17077851170.043169,42210294201.995384,68028298288.597885,94544550837.816025,121731675062.76675,149601398644.81186,178167033777.51816,207399522689.25809,237311457254.99109,267916804820.03729,299184724906.14978,331128728927.91095,363763470591.76093,397056218889.1286,431021463055.19922,465674575031.83087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,3600000000,7200000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,50985000,105909750,171865800,177021774,176136665.13000107,182332427.22000122,187802400.03659821,186863388.0364151,193436472.03769684,199239566.19882965,198243368.367836,205216753.18479156,211373255.78032684,210316389.5014267,217714453.45373535,224245887.05735016,223124657.62207031,230973263.66907501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220499.9999999553,null,null,0,63000,126000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000,188999.99999997765,188999.99999999627,188999.99999999627,189000.0000000149,189000,188999.99999999627,188999.9999999851,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,215999999.99995339,null,null,-208753.125,21380809.21875,24853001.90625038,107635652.00156543,197617434.60164368,42798306.331727177,129178221.64830306,215557132.7307215,42734989.367252983,129111738.83561066,215487325.77740854,42661692.066284865,129034776.66962153,215406515.50308144,42576841.278221518,128945683.34214218,215312967.50920242,42478615.884689957,128842546.67891867,215999999.99995339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9588585.6324483156,null,null,467500,2845587.5,5291283.25,7952709.2475000024,8090237.868675001,8106023.1297352463,8347658.823627308,8365950.4070861191,8383199.3880487084,8633104.0196901783,8652994.8135933951,8671843.2408136725,8930359.4475381076,8951994.8344761133,8972591.0198072493,9240080.4871864468,9263619.2434192747,9286125.2512276322,9562970.0976530015,9588585.6324483156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16029808.018686831,null,null,140250,4399770,8780353.7249999996,13548601.836750001,13773165.110602498,13777900.688920572,14188456.709588192,14196261.684625838,14201436.378914617,14624615.040282056,14632969.303453021,14638623.831619114,15074832.18366766,15083781.435499068,15089960.29109842,15539620.226044372,15549214.247736722,15555966.050079245,16019514.991581053,16029808.018686831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,878157812.5,null,null,1635656249.9999995,2270682812.5,2193320312.5,2115957812.5000019,2038595312.5,1961232812.5,1883870312.5,1806507812.5,1729145312.4999962,1651782812.5,1574420312.5,1497057812.5,1419695312.5,1342332812.5,1264970312.5,1187607812.5,1110245312.5,1032882812.5,955520312.5,878157812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3030022768.4539795,null,null,-145139.58333333302,710590331.07291663,1674518658.3792706,2634211173.9896336,2883105371.9998665,2883083921.6102219,2878634295.0379028,2874043911.5917435,2874017830.3748474,2869293462.7609711,2864418743.0493011,2864386873.9739227,2859370047.6418762,2854192464.814743,2854153325.1680298,2848824957.4820862,2843324516.6994324,2843276198.8206482,2837615670.5445862,3030022768.4539795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2180876415.4571991,null,null,0,0,0,0,1544236121.4639497,1588012667.6846962,1629157633.5475559,1672790074.6890945,1716428813.8392868,1757286139.1177063,1800770615.7856598,1844262205.3810043,1884813637.8841171,1928139855.985817,1971474122.3928223,2011700015.2554169,2054856707.2588654,2098022514.997345,2137901652.8785248,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,100000000000,null,null,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3823529411.7647095,null,null,200000000000,260000000000,260000000000,248529411764.70587,233235294117.64706,217941176470.58823,202647058823.52939,187352941176.47058,172058823529.41174,156764705882.35291,141470588235.29407,126176470588.23521,110882352941.17639,95588235294.117554,80294117647.058716,64999999999.999878,49705882352.94104,34411764705.882263,19117647058.823486,3823529411.7647095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,47794117.647064209,null,null,2500000000,3250000000,3250000000,3106617647.0588226,2915441176.4705887,2724264705.8823547,2533088235.2941132,2341911764.7058868,2150735294.1176453,1959558823.5294189,1768382352.9411774,1577205882.3529358,1386029411.7647095,1194852941.1764679,1003676470.5882416,812500000,621323529.41177368,430147058.82351685,238970588.23529053,47794117.647064209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46]
[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,0,null,null,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":18,"n_rows":51,"n_cols":159,"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,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,"Итоговый дебит газа",null,null,null,null,null,null,null,null,null,null,0,null,null,"Итоговый дебит газа",null,189000,null,null,0,1800,5400,9000,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Канал добычи и сбыта - 1",null,189000,null,null,0,1800,5400,9000,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 1","Ежедневный дебит",null,null,"млн.куб.м./сут.",null,null,"*",5,null,null,null,null,"доля // прирост г/г",null,1,null,null,0,0,2,0.66666666666666663,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 1","Значение в стартовый период",null,null,"млн.куб.м./скваж.",null,null,"*",450,null,null,null,null,"КПД",null,1,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 1","Коэффициент прироста",null,null,"млн.куб.м./скваж.",null,null,"*",0,null,null,null,null,"Валовый объем добычи газа",null,189000,null,null,0,1800,5400,9000,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 1","Частота приростов",null,null,"кол-во периодов",null,null,"*",1,null,null,null,null,"доля // прирост г/г",null,1,null,null,0,0,2,0.66666666666666663,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 2",null,2,null,null,null,null,null,null,null,null,null,null,"Канал добычи и сбыта - 2",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 2","Ежедневный дебит",null,null,"млн.куб.м./сут.",null,null,"*",null,null,null,null,null,"доля // прирост г/г",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 2","Значение в стартовый период",null,null,"млн.куб.м./скваж.",null,null,"*",null,null,null,null,null,"КПД",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 2","Коэффициент прироста",null,null,"млн.куб.м./скваж.",null,null,"*",null,null,null,null,null,"Валовый объем добычи газа",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 2","Частота приростов",null,null,"млн.куб.м./скваж.",null,null,"*",null,null,null,null,null,"доля // прирост г/г",null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0,"Организация сбыта",null,null,null,null,null,null,null,"*","Завод СПГ","^",0]
[]
[41,null,null,null,null,null,null,"Базовый прайс-лист на природный газ",null,null,null,null,"курс USD",null,null,"*",80,null,null,null,null,"Общий оборот (GMV)",null,1512000000000,null,null,0,14400000000,43200000000,72000000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Выручка",null,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 1","Природный газ",null,null,"руб./млн.куб.м.",null,null,"*",8000000,null,null,null,null,"прирост г/г",null,null,null,null,0,0,2.6666666666666665,0.72727272727272729,0.26315789473684209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 1","Продукт - 2",null,null,"руб./млн.куб.м.",null,null,"*",0,null,null,null,null,"Фулфилмент",null,0.82738095238095233,null,null,0,0.625,0.76388888888888884,0.79166666666666663,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 1","Продукт - 3",null,null,"руб./млн.куб.м.",null,null,"*",0,null,null,null,null,"EBITDA",null,990656790664.78845,null,null,-17742958.333333336,7181007707.0833321,26376262435.346878,45527412183.776215,57484633050.563232,57408857527.685364,57346377963.645279,57299757659.561882,57218916371.874687,57152734685.889709,57103193241.863213,57017329583.302361,56947205768.440742,56894541135.229317,56803325904.209244,56728999941.41713,56672991111.675156,56576068521.219383,56497257474.745087,56437661355.593475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Итоговый дебит газа","Канал добычи и сбыта - 1","Процент индексации/прироста",null,null,"%",null,null,"*",0,null,null,null,null,"прирост г/г",null,null,null,null,0,-405.72437415312635,2.6730586445868014,0.726075189590351,0.26263783275272556,-1.3181874677919024E-3,-1.088326204888403E-3,-8.1295987190249121E-4,-1.4108486839944682E-3,-1.1566399747043896E-3,-8.6682543361705567E-4,-1.5036577411209309E-3,-1.229868451821601E-3,-9.2479749446480665E-4,-1.6032334420848701E-3,-1.3084790654239939E-3,-9.8730507852796707E-4,-1.7102077824829236E-3,-1.3930103051387841E-3,-1.0548497717477962E-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]
[47,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 2",null,2,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,0.79189191899663347,null,null,0,0.79788974523148137,0.79928067985899631,0.79872652953993362,0.79839768125782262,0.79734524344007451,0.79647747171729555,0.79582996749391499,0.7947071718315929,0.79378798174846821,0.79309990613698911,0.79190735532364387,0.79093341345056589,0.79020196021151834,0.78893508200290619,0.78790277696412681,0.7871248765510438,0.78577872946138028,0.78468413159368178,0.78385640771657605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 2","Природный газ",null,null,"руб./млн.куб.м.",null,null,"*",0,null,null,null,null,"Чистая прибыль",null,465674575031.83075,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197908,17784135570.214127,26302435637.954391,25132443031.952209,25818004086.602501,26516252549.218132,27187124224.950729,27869723582.045097,28565635132.706264,29232488911.739929,29911934565.732986,30605347565.046196,31267920086.112511,31944004021.761154,32634741663.849941,33292748297.367668,33965244166.07061,34653111976.63163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 2","Продукт - 2",null,null,"руб./млн.куб.м.",null,null,"*",0,null,null,null,null,"прирост г/г",null,null,null,null,0,1.6734984714249097,-0.9117075317171216,-11.905654543269204,0.47898308209071427,-4.4482291378137001E-2,2.7277931308894294E-2,2.7045020996722468E-2,2.5300395464531014E-2,2.5107449815082641E-2,2.4970163360698131E-2,2.3344615862230543E-2,2.3242826022938749E-2,2.3181817203745195E-2,2.1648913467103591E-2,2.1622286797033319E-2,2.1623389529322534E-2,2.0162765199597459E-2,2.0199469947517479E-2,2.0252108514154644E-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]
[50,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 2","Продукт - 3",null,null,"руб./млн.куб.м.",null,null,"*",0,null,null,null,null,"Рентабельность",null,0.37224186653223879,null,null,0,-2.0521771914969134,-4.9415942615751239E-2,0.31200237842480921,0.36531160608269986,0.34906170877711401,0.35858339009170143,0.3682812854058074,0.37759894756876011,0.38707949419507082,0.39674493239869812,0.40600679044083238,0.41544353563518038,0.42507427173675272,0.43427666786267377,0.44366672252446049,0.45326030088680475,0.46239928190788426,0.47173950230653627,0.48129322189766155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Базовый прайс-лист на природный газ","Канал добычи и сбыта - 2","Процент индексации/прироста",null,null,"%",null,null,"*",0,null,null,null,null,"Свободный финпоток (FCF)",null,502567240674.07422,null,null,-293591989101.04163,-15101316131.583351,20814506776.482414,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300606,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PLd","index":19,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,1251000000000,null,null,0,0,0,0,0,1500000000,3000000000,4500000000,6000000000,7500000000,9000000000,10500000000,12000000000,13500000000,15000000000,16500000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,0,0,0,0,1500000000,3000000000,4500000000,6000000000,7500000000,9000000000,10500000000,12000000000,13500000000,15000000000,16500000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 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","Продукт - 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,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,57598228944.251068,null,null,0,0,0,0,0,56250000,112500000,172125000,231750000,289687500,347625000,405562500,463500000,530128125,596756250,656431875,716107500,716107500,716107500,726849112.5,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,748654585.875,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,771114223.45124996,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,794247650.15478742,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,818075079.6594311,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,842617332.04921401,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,867895852.01069045,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,893932727.57101119,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,920750709.3981415,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,948373230.6800859,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,976824427.60048831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 2",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]
[26,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 3",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]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,968915809.01265097,null,null,0,0,0,0,0,1054687.5,2109375,3164062.5,4218750,5273437.5,6328125,7382812.5,8564062.5,9776953.125,10863281.25,11949609.375,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13231476.5625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13628420.859375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14037273.485156249,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14458391.689710936,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14892143.440402264,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 2","Сырье и материалы - 1",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","Продукт - 2","Сырье и материалы - 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]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",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","Продукт - 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","Продукт - 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","Продукт - 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","Продукт - 3","Сырье и материалы - 1",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","Продукт - 3","Сырье и материалы - 2",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","Продукт - 3","Сырье и материалы - 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]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 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,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,2878359375,4314164062.5,5749968750,7187460937.5,8624953125,10062445312.5,11499389062.5,12927505078.125,14356169531.25,15791786484.375,17227403437.5,17227403437.5,17227403437.5,17216661825,17205920212.5,17205920212.5,17205920212.5,17205920212.5,17205072876.5625,17193161679.75,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17170702042.17375,17159306265.4725,17159306265.4725,17159306265.4725,17159306265.4725,17158433509.456875,17145823103.438963,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17121995673.934319,17109905894.431963,17109905894.431963,17109905894.431963,17109905894.431963,17109006955.735868,17095655544.152348,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17070377024.190872,17057550977.116823,17057550977.116823,17057550977.116823,17057550977.116823,17056625070.259846,17042488334.916597,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17015670353.089468,17002063199.748608,17002063199.748608,17002063199.748608,17002063199.748608,17001109515.685923,16986140463.682152,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16957689266.761749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,2878359375,4314164062.5,5749968750,7187460937.5,8624953125,10062445312.5,11499389062.5,12927505078.125,14356169531.25,15791786484.375,17227403437.5,17227403437.5,17227403437.5,17216661825,17205920212.5,17205920212.5,17205920212.5,17205920212.5,17205072876.5625,17193161679.75,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17170702042.17375,17159306265.4725,17159306265.4725,17159306265.4725,17159306265.4725,17158433509.456875,17145823103.438963,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17121995673.934319,17109905894.431963,17109905894.431963,17109905894.431963,17109905894.431963,17109006955.735868,17095655544.152348,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17070377024.190872,17057550977.116823,17057550977.116823,17057550977.116823,17057550977.116823,17056625070.259846,17042488334.916597,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17015670353.089468,17002063199.748608,17002063199.748608,17002063199.748608,17002063199.748608,17001109515.685923,16986140463.682152,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16957689266.761749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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","Продукт - 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,272200064.35550529,null,null,0,25000,25000,25000,540000,1027500,1042500,1530000,1545000,2032500,2032500,2505000,2545950,3033687.5,3033687.5,3516425,3553125,3554625,3556125,3557625,3559125,3560625,3560625,3560625,3623892.75,3629892.75,3629892.75,3629892.75,3671943.75,3673593.75,3675243.75,3676893.75,3678543.75,3680193.75,3680193.75,3680193.75,3745359.5324999997,3752559.5324999997,3752559.5324999997,3752559.5324999997,3800972.0625,3802787.0625,3804602.0625,3806417.0625,3808232.0625,3810047.0625,3810047.0625,3810047.0625,3877167.8184749996,3885807.8184749996,3885807.8184749996,3885807.8184749996,3941792.7243749998,3943789.2243749998,3945785.7243749998,3947782.2243749998,3949778.7243749998,3951775.2243749998,3951775.2243749998,3951775.2243749998,4020909.6030292497,4031277.6030292497,4031277.6030292497,4031277.6030292497,4096286.0561062498,4098482.2061062497,4100678.3561062496,4102874.50610625,4105070.6561062499,4107266.8061062498,4107266.8061062498,4107266.8061062498,4178475.2161201276,4190916.8161201277,4190916.8161201277,4190916.8161201277,4266688.3227894381,4269104.0877894377,4271519.8527894374,4273935.617789438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16387872,null,null,0,0,0,0,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16387872,null,null,0,0,0,0,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,39214211.681109242,null,null,0,0,0,0,390000,405000,420000,435000,450000,465000,465000,465000,465000,465000,465000,465000,476700,478200,479700,481200,482700,484200,484200,484200,484200,484200,484200,484200,496251,497901,499551,501201,502851,504501,504501,504501,504501,504501,504501,504501,516913.52999999997,518728.53,520543.53,522358.53,524173.53,525988.53,525988.53,525988.53,525988.53,525988.53,525988.53,525988.53,538773.43590000004,540769.93590000004,542766.43590000004,544762.93590000004,546759.43590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,561924.38897699991,564120.53897699993,566316.68897699995,568512.83897699998,570708.988977,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,586468.64564631006,588884.41064631008,591300.17564631009,593715.9406463101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,7415741.5017944314,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7079331.8399999999,null,null,0,0,0,0,0,15000,30000,45000,60000,75000,75000,75000,75000,75000,75000,75000,75000,76500,78000,79500,81000,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,84150.000000000015,85800.000000000015,87450.000000000015,89100.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,92565.000000000029,94380.000000000044,96195.000000000044,98010.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,101821.50000000004,103818.00000000003,105814.50000000003,107811.00000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,112003.65000000004,114199.80000000003,116395.95000000004,118592.10000000005,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,123204.01500000006,125619.78000000006,128035.54500000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,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,55125000,null,null,0,0,0,0,0,131250,131250,262500,262500,393750,393750,525000,525000,656250,656250,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55125000,null,null,0,0,0,0,0,131250,131250,262500,262500,393750,393750,525000,525000,656250,656250,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161472980.67439607,null,null,0,25000,25000,25000,25000,366250,366250,707500,707500,1048750,1048750,1390000,1430950,1787437.5,1787437.5,2138925,2138925,2138925,2138925,2138925,2138925,2138925,2138925,2138925,2202192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2273358.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2347679.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2425453.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2507030.0771431276,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,36454951.724860601,null,null,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,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,3501523.2000000007,null,null,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,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,1188930935819.0056,null,null,0,-25000,-25000,-25000,-540000,1438152187.5,2877316875,4312634062.5,5748423750,7185428437.5,8622920625,10059940312.5,11496843112.5,12924471390.625,14353135843.75,15788270059.375,17223850312.5,17223848812.5,17223847312.5,17213104200,17202361087.5,17202359587.5,17202359587.5,17202359587.5,17201448983.8125,17189531787,17178467926.125,17178467926.125,17178425875.125,17178424225.125,17178422575.125,17167025148.42375,17155627721.7225,17155626071.7225,17155626071.7225,17155626071.7225,17154688149.924376,17142070543.906462,17130332893.904175,17130332893.904175,17130284481.374176,17130282666.374176,17130280851.374176,17118189256.871819,17106097662.369463,17106095847.369463,17106095847.369463,17106095847.369463,17105129787.917395,17091769736.333874,17079317263.446447,17079317263.446447,17079261278.540546,17079259282.040546,17079257285.540546,17066429241.966497,17053601198.392448,17053599201.892448,17053599201.892448,17053599201.892448,17052604160.656816,17038457057.313568,17025246228.827297,17025246228.827297,17025181220.374222,17025179024.22422,17025176828.074221,17011567478.583363,16997958129.092503,16997955932.942503,16997955932.942503,16997955932.942503,16996931040.469803,16981949546.866032,16967934178.924946,16967934178.924946,16967858407.418278,16967855991.653278,16967853575.888277,16953415331.143959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,198274145154.21686,null,null,4959697.916666667,4180531.25,4180531.25,4347197.916666667,4566275.3125,244470470.36458334,478951932.60416669,718566739.63541675,953209231.53958333,1192923513.2921875,1427292664.8677082,1667025279.9536459,1901860435.5128856,2141696121.7436407,2375947906.1599164,2615803759.0573387,2850257788.7062802,2849908815.8111629,2849914399.5429988,2849936582.8763323,2850136402.1298189,2850136402.1298189,2850142558.1941681,2850166959.8608346,2850374560.8654985,2850374560.8654985,2850381347.9264436,2850408189.7597771,2850623918.1877046,2850623918.1877046,2850631400.9223962,2850660926.9390631,2850885146.7417474,2850885146.7417474,2850893396.4567447,2850925875.075078,2851158969.6619344,2851158969.6619344,2851168064.9727197,2851203791.4528861,2851446164.9606671,2851446164.9606671,2851456192.5408077,2851495491.6689911,2851747570.3300705,2851747570.3300705,2851758625.737175,2851801854.7781768,2852064088.3964128,2852064088.3964128,2852076276.9827456,2852123828.9278474,2852396692.4715872,2852396692.4715872,2852410130.3880196,2852462437.5276313,2852746432.8503079,2852746432.8503079,2852761248.1531744,2852818786.0067477,2853114443.7065258,2853114443.7065258,2853130777.5779362,2853194069.216867,2853501950.6478958,2853501950.6478958,2853519958.7411256,2853589579.5439491,2853910278.9929867,2853910278.9929867,2853930132.9157724,2854006715.7988787,2854340862.8423691,2854340862.8423691,2854362751.7922401,2854446992.9636569,2854795255.0218225,2854795255.0218225,2854819387.5890555,2854912052.8776135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,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,301485601.76636052,null,null,2805000,2805000,2805000,2805000,2889150,2889150,2889150,2889150,2975824.5,2975824.5,2975824.5,2975824.5,3065099.2349999999,3065099.2349999999,3065099.2349999999,3065099.2349999999,3157052.2120499997,3157052.2120499997,3157052.2120499997,3157052.2120499997,3251763.7784114992,3251763.7784114992,3251763.7784114992,3251763.7784114992,3349316.6917638443,3349316.6917638443,3349316.6917638443,3349316.6917638443,3449796.19251676,3449796.19251676,3449796.19251676,3449796.19251676,3553290.0782922623,3553290.0782922623,3553290.0782922623,3553290.0782922623,3659888.7806410305,3659888.7806410305,3659888.7806410305,3659888.7806410305,3769685.4440602618,3769685.4440602618,3769685.4440602618,3769685.4440602618,3882776.0073820697,3882776.0073820697,3882776.0073820697,3882776.0073820697,3999259.287603531,3999259.287603531,3999259.287603531,3999259.287603531,4119237.0662316359,4119237.0662316359,4119237.0662316359,4119237.0662316359,4242814.1782185864,4242814.1782185864,4242814.1782185864,4242814.1782185864,4370098.6035651444,4370098.6035651444,4370098.6035651444,4370098.6035651444,4501201.561672098,4501201.561672098,4501201.561672098,4501201.561672098,4636237.6085222606,4636237.6085222606,4636237.6085222606,4636237.6085222606,4775324.7367779277,4775324.7367779277,4775324.7367779277,4775324.7367779277,4918584.4788812669,4918584.4788812669,4918584.4788812669,4918584.4788812669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,64488898.773553118,null,null,600000,600000,600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,934780.44996045867,934780.44996045867,934780.44996045867,934780.44996045867,962823.86345927219,962823.86345927219,962823.86345927219,962823.86345927219,991708.5793630504,991708.5793630504,991708.5793630504,991708.5793630504,1021459.836743942,1021459.836743942,1021459.836743942,1021459.836743942,1052103.6318462603,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,58040008.896197796,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,38693339.264131889,null,null,360000,360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,560868.26997627516,560868.26997627516,560868.26997627516,560868.26997627516,577694.31807556329,577694.31807556329,577694.31807556329,577694.31807556329,595025.1476178302,595025.1476178302,595025.1476178302,595025.1476178302,612875.9020463652,612875.9020463652,612875.9020463652,612875.9020463652,631262.17910775612,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41917784.202809542,null,null,390000,390000,390000,390000,401700,401700,401700,401700,413751,413751,413751,413751,426163.53,426163.53,426163.53,426163.53,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,452116.88897699997,452116.88897699997,452116.88897699997,452116.88897699997,465680.39564630995,465680.39564630995,465680.39564630995,465680.39564630995,479650.8075156993,479650.8075156993,479650.8075156993,479650.8075156993,494040.3317411702,494040.3317411702,494040.3317411702,494040.3317411702,508861.54169340536,508861.54169340536,508861.54169340536,508861.54169340536,524127.38794420747,524127.38794420747,524127.38794420747,524127.38794420747,539851.20958253369,539851.20958253369,539851.20958253369,539851.20958253369,556046.74587000965,556046.74587000965,556046.74587000965,556046.74587000965,572728.14824610995,572728.14824610995,572728.14824610995,572728.14824610995,589909.99269349326,589909.99269349326,589909.99269349326,589909.99269349326,607607.29247429816,607607.29247429816,607607.29247429816,607607.29247429816,625835.51124852698,625835.51124852698,625835.51124852698,625835.51124852698,644610.57658598281,644610.57658598281,644610.57658598281,644610.57658598281,663948.8938835623,663948.8938835623,663948.8938835623,663948.8938835623,683867.36070006911,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45142229.141487159,null,null,420000,420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,654346.31497232104,654346.31497232104,654346.31497232104,654346.31497232104,673976.70442149055,673976.70442149055,673976.70442149055,673976.70442149055,694196.00555413531,694196.00555413531,694196.00555413531,694196.00555413531,715021.8857207594,715021.8857207594,715021.8857207594,715021.8857207594,736472.5422923821,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20958892.101404771,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32244449.386776559,null,null,300000,300000,300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,467390.22498022934,467390.22498022934,467390.22498022934,467390.22498022934,481411.9317296361,481411.9317296361,481411.9317296361,481411.9317296361,495854.2896815252,495854.2896815252,495854.2896815252,495854.2896815252,510729.918371971,510729.918371971,510729.918371971,510729.918371971,526051.81592313014,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,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,90445680.529908255,null,null,841500,841500,841500,841500,866745,866745,866745,866745,892747.35,892747.35,892747.35,892747.35,919529.77049999998,919529.77049999998,919529.77049999998,919529.77049999998,947115.66361499985,947115.66361499985,947115.66361499985,947115.66361499985,975529.13352344977,975529.13352344977,975529.13352344977,975529.13352344977,1004795.0075291533,1004795.0075291533,1004795.0075291533,1004795.0075291533,1034938.8577550279,1034938.8577550279,1034938.8577550279,1034938.8577550279,1065987.0234876787,1065987.0234876787,1065987.0234876787,1065987.0234876787,1097966.6341923091,1097966.6341923091,1097966.6341923091,1097966.6341923091,1130905.6332180784,1130905.6332180784,1130905.6332180784,1130905.6332180784,1164832.8022146209,1164832.8022146209,1164832.8022146209,1164832.8022146209,1199777.7862810593,1199777.7862810593,1199777.7862810593,1199777.7862810593,1235771.1198694906,1235771.1198694906,1235771.1198694906,1235771.1198694906,1272844.2534655759,1272844.2534655759,1272844.2534655759,1272844.2534655759,1311029.5810695433,1311029.5810695433,1311029.5810695433,1311029.5810695433,1350360.4685016293,1350360.4685016293,1350360.4685016293,1350360.4685016293,1390871.2825566782,1390871.2825566782,1390871.2825566782,1390871.2825566782,1432597.4210333782,1432597.4210333782,1432597.4210333782,1432597.4210333782,1475575.34366438,1475575.34366438,1475575.34366438,1475575.34366438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,171136902.48118812,null,null,1313197.9166666667,534031.25,534031.25,534031.25,560380.3125,3464575.3645833335,941870.9375,3540011.3020833335,1065451.35625,3779733.1088541672,1144290.934375,3858572.6869791672,1572847.6532187501,4408533.8839739589,1655253.6908750003,4490939.9216302093,1820112.8605628128,1471139.9654456254,1471139.9654456254,1471139.9654456254,1541971.2642350066,1541971.2642350066,1541971.2642350066,1541971.2642350066,1616289.6139741985,1616289.6139741985,1616289.6139741985,1616289.6139741985,1694268.2769308996,1694268.2769308996,1694268.2769308996,1694268.2769308996,1776089.1566805947,1776089.1566805947,1776089.1566805947,1776089.1566805947,1861943.2297358385,1861943.2297358385,1861943.2297358385,1861943.2297358385,1952030.9987482685,1952030.9987482685,1952030.9987482685,1952030.9987482685,2046562.9683618327,2046562.9683618327,2046562.9683618327,2046562.9683618327,2145760.1448495979,2145760.1448495979,2145760.1448495979,2145760.1448495979,2249854.560723145,2249854.560723145,2249854.560723145,2249854.560723145,2359089.8255629903,2359089.8255629903,2359089.8255629903,2359089.8255629903,2473721.7043809034,2473721.7043809034,2473721.7043809034,2473721.7043809034,2594018.7248905054,2594018.7248905054,2594018.7248905054,2594018.7248905054,2720262.8151313998,2720262.8151313998,2720262.8151313998,2720262.8151313998,2852749.9729642654,2852749.9729642654,2852749.9729642654,2852749.9729642654,2991790.9690303016,2991790.9690303016,2991790.9690303016,2991790.9690303016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,95933142.735907927,null,null,497031.25,497031.25,497031.25,497031.25,521882.8125,521882.8125,521882.8125,521882.8125,547976.953125,547976.953125,547976.953125,547976.953125,867495.23437500012,867495.23437500012,867495.23437500012,867495.23437500012,910869.99609375012,910869.99609375012,910869.99609375012,910869.99609375012,956413.49589843769,956413.49589843769,956413.49589843769,956413.49589843769,1004234.1706933593,1004234.1706933593,1004234.1706933593,1004234.1706933593,1054445.8792280275,1054445.8792280275,1054445.8792280275,1054445.8792280275,1107168.1731894286,1107168.1731894286,1107168.1731894286,1107168.1731894286,1162526.5818489003,1162526.5818489003,1162526.5818489003,1162526.5818489003,1220652.9109413454,1220652.9109413454,1220652.9109413454,1220652.9109413454,1281685.5564884127,1281685.5564884127,1281685.5564884127,1281685.5564884127,1345769.8343128331,1345769.8343128331,1345769.8343128331,1345769.8343128331,1413058.3260284751,1413058.3260284751,1413058.3260284751,1413058.3260284751,1483711.2423298983,1483711.2423298983,1483711.2423298983,1483711.2423298983,1557896.8044463939,1557896.8044463939,1557896.8044463939,1557896.8044463939,1635791.6446687132,1635791.6446687132,1635791.6446687132,1635791.6446687132,1717581.2269021494,1717581.2269021494,1717581.2269021494,1717581.2269021494,1803460.2882472565,1803460.2882472565,1803460.2882472565,1803460.2882472565,1893633.3026596194,1893633.3026596194,1893633.3026596194,1893633.3026596194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10802695.733333336,null,null,366666.66666666669,0,0,0,0,1505833.3333333335,162500,1505833.3333333335,169000.00000000003,1566066.666666667,169000.00000000003,1566066.666666667,175760.00000000003,1628709.3333333335,175760.00000000003,1628709.3333333335,182790.40000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9727614.1357421875,null,null,412500,0,0,0,0,1330273.4375,143554.6875,1330273.4375,150732.421875,1396787.109375,150732.421875,1396787.109375,158269.04296875003,1466626.4648437502,158269.04296875003,1466626.4648437502,166182.4951171875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,47258390.119968131,null,null,25250,25250,25250,25250,26512.5,83524.21875,89676.5625,146688.28125,160482.65625,220344.9609375,226804.921875,286667.2265625,307783.54687500006,370638.96679687506,377421.92578125006,440277.34570312512,469413.3199218752,469413.3199218752,469413.3199218752,469413.3199218752,492883.98591796891,492883.98591796891,492883.98591796891,492883.98591796891,517528.18521386723,517528.18521386723,517528.18521386723,517528.18521386723,543404.59447456058,543404.59447456058,543404.59447456058,543404.59447456058,570574.82419828849,570574.82419828849,570574.82419828849,570574.82419828849,599103.56540820305,599103.56540820305,599103.56540820305,599103.56540820305,629058.7436786131,629058.7436786131,629058.7436786131,629058.7436786131,660511.68086254387,660511.68086254387,660511.68086254387,660511.68086254387,693537.26490567124,693537.26490567124,693537.26490567124,693537.26490567124,728214.12815095438,728214.12815095438,728214.12815095438,728214.12815095438,764624.83455850219,764624.83455850219,764624.83455850219,764624.83455850219,802856.07628642779,802856.07628642779,802856.07628642779,802856.07628642779,842998.88010074897,842998.88010074897,842998.88010074897,842998.88010074897,885148.82410578651,885148.82410578651,885148.82410578651,885148.82410578651,929406.26531107549,929406.26531107549,929406.26531107549,929406.26531107549,975876.57857663021,975876.57857663021,975876.57857663021,975876.57857663021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7415059.7562366212,null,null,11750,11750,11750,11750,11985,23061.5625,24256.875,35333.4375,37259.32499999999,48557.41874999999,49776.63749999999,61074.731250000004,63539.828999999991,75063.884624999977,76307.487749999986,87831.543374999994,90856.649430000019,90856.649430000019,90856.649430000019,90856.649430000019,92673.782418600007,92673.782418600007,92673.782418600007,92673.782418600007,94527.258066972019,94527.258066972019,94527.258066972019,94527.258066972019,96417.80322831143,96417.80322831143,96417.80322831143,96417.80322831143,98346.159292877652,98346.159292877652,98346.159292877652,98346.159292877652,100313.0824787352,100313.0824787352,100313.0824787352,100313.0824787352,102319.34412830994,102319.34412830994,102319.34412830994,102319.34412830994,104365.7310108761,104365.7310108761,104365.7310108761,104365.7310108761,106453.04563109364,106453.04563109364,106453.04563109364,106453.04563109364,108582.10654371552,108582.10654371552,108582.10654371552,108582.10654371552,110753.74867458986,110753.74867458986,110753.74867458986,110753.74867458986,112968.8236480816,112968.8236480816,112968.8236480816,112968.8236480816,115228.20012104325,115228.20012104325,115228.20012104325,115228.20012104325,117532.76412346413,117532.76412346413,117532.76412346413,117532.76412346413,119883.41940593337,119883.41940593337,119883.41940593337,119883.41940593337,122281.08779405207,122281.08779405207,122281.08779405207,122281.08779405207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,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,197711076969.43945,null,null,0,0,0,166666.66666666669,250000.00000000003,237250000,474254166.66666669,711270833.33333337,948275208.33333337,1185275208.3333333,1422279802.0833333,1659298135.4166667,1896302958.8541667,2133302958.8541667,2370308023.4635415,2607328190.1302085,2844333507.9700522,2844333507.9700522,2844339091.7018881,2844361275.0352216,2844367137.953649,2844367137.953649,2844373294.0179982,2844397695.6846647,2844404159.5522313,2844404159.5522313,2844410946.6131763,2844437788.4465098,2844444914.8605018,2844444914.8605018,2844452397.5951934,2844481923.6118603,2844489780.4832869,2844489780.4832869,2844498030.1982841,2844530508.8166175,2844539171.017365,2844539171.017365,2844548266.3281503,2844583992.8083167,2844593542.8846407,2844593542.8846407,2844603570.4647813,2844642869.5929646,2844653398.5521121,2844653398.5521121,2844664453.9592166,2844707683.0002184,2844719291.1776786,2844719291.1776786,2844731479.7640114,2844779031.7091131,2844791829.7247629,2844791829.7247629,2844805267.6411953,2844857574.780807,2844871684.593061,2844871684.593061,2844886499.8959274,2844944037.7495008,2844959593.8175101,2844959593.8175101,2844975927.6889205,2845039219.3278513,2845056369.8928318,2845056369.8928318,2845074377.9860616,2845143998.7888851,2845162907.2867765,2845162907.2867765,2845182761.2095623,2845259344.0926685,2845280190.7115936,2845280190.7115936,2845302079.6614647,2845386320.8328815,2845409304.2302465,2845409304.2302465,2845433436.7974796,2845526102.0860376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,35125378.473083302,null,null,0,0,0,166666.66666666669,166666.66666666669,166666.66666666669,166666.66666666669,183333.33333333337,183333.33333333337,183333.33333333337,183333.33333333337,201666.66666666669,201666.66666666669,201666.66666666669,201666.66666666669,221833.3333333334,221833.3333333334,221833.3333333334,221833.3333333334,244016.66666666672,244016.66666666672,244016.66666666672,244016.66666666672,268418.33333333343,268418.33333333343,268418.33333333343,268418.33333333343,295260.16666666686,295260.16666666686,295260.16666666686,295260.16666666686,324786.18333333352,324786.18333333352,324786.18333333352,324786.18333333352,357264.80166666687,357264.80166666687,357264.80166666687,357264.80166666687,392991.2818333336,392991.2818333336,392991.2818333336,392991.2818333336,432290.41001666698,432290.41001666698,432290.41001666698,432290.41001666698,475519.45101833378,475519.45101833378,475519.45101833378,475519.45101833378,523071.39612016716,523071.39612016716,523071.39612016716,523071.39612016716,575378.53573218384,575378.53573218384,575378.53573218384,575378.53573218384,632916.38930540229,632916.38930540229,632916.38930540229,632916.38930540229,696208.02823594259,696208.02823594259,696208.02823594259,696208.02823594259,765828.83105953678,765828.83105953678,765828.83105953678,765828.83105953678,842411.71416549059,842411.71416549059,842411.71416549059,842411.71416549059,926652.8855820396,926652.8855820396,926652.8855820396,926652.8855820396,1019318.1741402438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000,null,null,0,0,0,0,0,1500000,3000000,4500000,6000000,7500000,9000000,10500000,12000000,13500000,15000000,16500000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,17951590.966363262,null,null,0,0,0,0,83333.333333333343,83333.333333333343,87500,87500,91875,91875,96468.750000000015,96468.750000000015,101292.1875,101292.1875,106356.79687500001,106356.79687500001,111674.63671875,111674.63671875,117258.36855468753,117258.36855468753,123121.28698242188,123121.28698242188,129277.35133154299,129277.35133154299,135741.21889812013,135741.21889812013,142528.27984302616,142528.27984302616,149654.69383517743,149654.69383517743,157137.42852693633,157137.42852693633,164994.29995328313,164994.29995328313,173244.01495094731,173244.01495094731,181906.21569849466,181906.21569849466,191001.52648341944,191001.52648341944,200551.60280759039,200551.60280759039,210579.18294796994,210579.18294796994,221108.14209536838,221108.14209536838,232163.54920013683,232163.54920013683,243771.72666014367,243771.72666014367,255960.31299315087,255960.31299315087,268758.32864280842,268758.32864280842,282196.24507494882,282196.24507494882,296306.0573286963,296306.0573286963,311121.36019513116,311121.36019513116,326677.4282048876,326677.4282048876,343011.2996151321,343011.2996151321,360161.86459588853,360161.86459588853,378169.95782568317,378169.95782568317,397078.45571696723,397078.45571696723,416932.37850281561,416932.37850281561,437778.99742795643,437778.99742795643,459667.94729935424,459667.94729935424,482651.34466432192,482651.34466432192,506783.91189753806,506783.91189753806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625500000,null,null,0,0,0,0,0,750000,1500000,2250000,3000000,3750000,4500000,5250000,6000000,6750000,7500000,8250000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7506000000,null,null,0,0,0,0,0,9000000,18000000,27000000,36000000,45000000,54000000,63000000,72000000,81000000,90000000,99000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,625500000,null,null,0,0,0,0,0,750000,1500000,2250000,3000000,3750000,4500000,5250000,6000000,6750000,7500000,8250000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,187650000000,null,null,0,0,0,0,0,225000000,450000000,675000000,900000000,1125000000,1350000000,1575000000,1800000000,2025000000,2250000000,2475000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,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,990656790664.78845,null,null,-4959697.916666667,-4205531.25,-4205531.25,-4372197.916666667,-5106275.3125,1193681717.1354165,2398364942.395833,3594067322.864583,4795214518.4604168,5992504924.2078123,7195627960.1322918,8392915032.5463543,9594982676.987114,10782775268.881359,11977187937.590084,13172466300.317661,14373592523.79372,14373939996.688837,14373932912.957001,14363167617.123669,14352224685.370182,14352223185.370182,14352217029.305832,14352192627.639166,14351074422.947002,14339157226.134502,14328086578.198557,14328059736.365223,14327801956.937296,14327800306.937296,14327791174.202604,14316364221.484688,14304742574.980753,14304740924.980753,14304732675.265755,14304700196.647423,14303529180.26244,14290911574.244528,14279164828.931456,14279129102.45129,14278838316.413507,14278836501.413507,14278824658.833366,14266693765.202827,14254350092.039392,14254348277.039392,14254337221.632288,14254293992.591286,14253065699.520981,14239705647.937462,14227240986.463701,14227193434.5186,14226864586.06896,14226862589.56896,14226847155.152527,14213966804.438866,14200854765.542139,14200852769.042139,14200837953.739273,14200780415.8857,14199489716.950291,14185342613.607044,14172115451.249361,14172052159.610432,14171679269.726326,14171677073.576324,14171656869.333096,14157977899.039413,14144047850.099516,14144045653.949516,14144025800.02673,14143949217.143623,14142590177.627434,14127608684.023663,14113571427.132706,14113487185.96129,14113063152.396454,14113060736.631454,14113034188.299221,14098503278.266346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,202985000000.00015,null,null,0,0,0,0,245416666.66666669,2600972222.2222223,2600972222.2222223,2623194444.4444447,2623194444.4444447,2645416666.6666665,2645416666.6666665,2667638888.8888888,2667638888.8888888,2689861111.1111112,2689861111.1111112,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,193651666666.66666,null,null,0,0,0,0,245416666.66666669,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18651666666.666656,null,null,0,0,0,0,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,175000000000.00006,null,null,0,0,0,0,0,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,9333333333.3333282,null,null,0,0,0,0,0,22222222.222222224,22222222.222222224,44444444.444444448,44444444.444444448,66666666.666666672,66666666.666666672,88888888.888888896,88888888.888888896,111111111.11111112,111111111.11111112,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Бурение скважин",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9333333333.3333282,null,null,0,0,0,0,0,22222222.222222224,22222222.222222224,44444444.444444448,44444444.444444448,66666666.666666672,66666666.666666672,88888888.888888896,88888888.888888896,111111111.11111112,111111111.11111112,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",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]
[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,62828571874.999992,null,null,209999999.99999997,419999999.99999994,685218749.99999988,950437499.99999988,1159517187.4999998,1149846874.9999998,1140176562.4999998,1130506249.9999998,1120835937.4999998,1111165624.9999998,1101495312.4999998,1091824999.9999998,1082154687.4999998,1072484374.9999999,1062814062.4999998,1053143749.9999999,1043473437.4999999,1033803124.9999999,1024132812.4999999,1014462499.9999999,1004792187.4999999,995121874.99999988,985451562.49999988,975781249.99999988,966110937.49999976,956440624.99999988,946770312.49999988,937099999.99999976,927429687.49999988,917759374.99999988,908089062.49999976,898418749.99999976,888748437.49999976,879078124.99999976,869407812.49999976,859737499.99999976,850067187.49999976,840396874.99999988,830726562.49999988,821056249.99999976,811385937.49999988,801715625,792045312.49999988,782374999.99999988,772704687.5,763034375,753364062.5,743693750,734023437.5,724353125.00000012,714682812.50000012,705012500,695342187.50000012,685671875.00000024,676001562.50000012,666331250.00000012,656660937.50000024,646990625.00000024,637320312.50000024,627650000.00000024,617979687.50000024,608309375.00000036,598639062.50000036,588968750.00000036,579298437.50000024,569628125.00000024,559957812.50000024,550287500.00000024,540617187.50000012,530946875.00000012,521276562.50000012,511606250.00000006,501935937.5,492265625,482595312.49999994,472924999.99999994,463254687.49999988,453584374.99999982,443914062.49999982,434243749.99999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,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,724843218789.78833,null,null,-214959697.91666663,-424205531.24999994,-689424281.24999988,-954809697.91666651,-1410040129.4791665,-2557137380.0868053,-1342783842.3263893,-159633371.57986164,1051184136.5159721,2235922632.5411463,3448715980.9656258,4633451143.657465,5845189100.5982256,7020429782.7702484,8224512763.9789724,9407239216.9843273,10618035752.960386,10628053538.355503,10637716767.123669,10636621783.790335,10635349164.536848,10645017977.036848,10654682133.472498,10664328044.305832,10672880152.113668,10670633267.801168,10669232932.365223,10678876403.031889,10688288936.103962,10697957598.603962,10707618778.36927,10705862138.151354,10703910804.147419,10713579466.647419,10723241529.432423,10732879363.314089,10741378659.429108,10738431365.911194,10736354933.098122,10745989519.117956,10755369045.580173,10765037543.080173,10774696013.000034,10772235431.869495,10769562071.206059,10779230568.706059,10788889825.798954,10798516909.257952,10806958928.687647,10803269189.604128,10800474840.630367,10810097601.185266,10819439065.235626,10829107381.235626,10838762259.319195,10835552221.105532,10832110494.708805,10841778810.708805,10851434307.905939,10861047082.552366,10869426696.116957,10864949905.27371,10861393055.416027,10871000076.277098,10880297498.892992,10889965615.242992,10899615723.499762,10895607065.706079,10891347329.266182,10901015445.616182,10910665904.193398,10920259633.810291,10928570906.7941,10923259725.690329,10918892781.299374,10928478852.627956,10937725131.563122,10947393028.298122,10957036792.465889,10952176194.933014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[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,142749999999.99997,null,null,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,47794117.647058874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[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,582093218789.78833,null,null,-214959697.91666663,-924205531.25,-2314424281.25,-3454809697.9166665,-4660040129.479166,-5807137380.0868053,-4592783842.3263893,-3409633371.5798616,-2198815863.4840279,-1014077367.4588537,198715980.96562576,1383451143.657465,2595189100.5982246,3818223900.4173069,5070100999.2730904,6300621569.9255028,7559212223.5486221,7617024126.5907974,7674481473.0060196,7721180607.319746,7767702105.7133179,7825165035.8603783,7882623309.9430866,7940063338.4234791,7996409563.8783741,8041956797.2129326,8088350579.4240456,8145788167.737772,8202994818.4569035,8260457598.6039619,8317912896.0163288,8363950373.4454708,8409793157.0885963,8467255937.2356548,8524712117.667717,8582144069.1964417,8638437482.958519,8683284307.0876656,8729001991.9216518,8786430695.5885448,8843604339.6978226,8901066954.8448811,8958519542.4118004,9003853078.928318,9048973835.9119415,9106436451.059,9163889825.798954,9221311026.9050121,9277547163.9817657,9321651542.5453053,9366651311.2186031,9424068189.4205627,9481203771.117981,9538666204.7650394,9596115200.4956665,9640699279.9290619,9685051671.1793957,9742514104.8264542,9799963719.6706467,9857370611.9641323,9913544343.1757813,9956861669.9795952,10001098937.76897,10058500076.2771,10115591616.540052,10173053850.537109,10230498076.440941,10274283536.294315,10317817917.501478,10375280151.498537,10432724727.722809,10490112574.986763,10546217965.61763,10588700902.160919,10632128075.417023,10689508264.392662,10746548660.974888,10804010675.356945,10861448557.171772,10904382077.285954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[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,116418643757.95767,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190330376.4456391,1534896294.6012039,1544236121.4639497,1553540421.142664,1565033007.1720743,1576524661.9886169,1588012667.6846962,1599281912.7756748,1608391359.4425869,1617670115.8848076,1629157633.5475559,1640598963.6913815,1652091519.7207909,1663582579.2032661,1672790074.6890945,1681958631.417717,1693451187.4471321,1704942423.5335426,1716428813.8392868,1727687496.5917053,1736656861.4175377,1745800398.3843346,1757286139.1177063,1768720867.9395599,1780213390.9689789,1791703908.4823608,1800770615.7856598,1809794767.1823959,1821287290.211792,1832777965.15979,1844262205.3810043,1855509432.7963486,1864330308.5090561,1873330262.2437286,1884813637.8841171,1896240754.2235947,1907733240.9530029,1919223040.0991364,1928139855.985817,1937010334.2358704,1948502820.9653015,1959992743.9341278,1971474122.3928223,1982708868.6351624,1991372333.9959106,2000219787.5538025,2011700015.2554169,2023118323.3080139,2034610770.1074219,2046099615.2881775,2054856707.2588654,2063563583.5002899,2075056030.2997131,2086544945.5445709,2098022514.997345,2109243593.1235199,2117740180.4321899,2126425615.0833893,2137901652.8785248,2149309732.1949921,2160802135.0713806,2172289711.4343567,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,465674575031.83087,null,null,-214959697.91666663,-924205531.25,-2314424281.25,-3454809697.9166665,-4660040129.479166,-5807137380.0868053,-4592783842.3263893,-3409633371.5798616,-2198815863.4840279,-1014077367.4588537,198715980.96562576,1383451143.657465,2595189100.5982246,3818223900.4173069,5070100999.2730904,6300621569.9255028,7559212223.5486221,6426693750.1451588,6139585178.4048157,6176944485.8557968,6214161684.5706539,6260132028.6883049,6306098647.9544697,6352050670.7387829,6397127651.1026993,6433565437.7703457,6470680463.539238,6516630534.1902161,6562395854.765522,6608366078.8831711,6654330316.8130627,6691160298.7563763,6727834525.6708794,6773804749.7885227,6819769694.1341743,6865715255.3571548,6910749986.3668137,6946627445.6701279,6983201593.5373173,7029144556.4708385,7074883471.7582626,7120853563.8759022,7166815633.9294395,7203082463.1426582,7239179068.7295456,7285149160.847208,7331111860.639164,7377048821.5240078,7422037731.1854172,7457321234.0362492,7493321048.9748745,7539254551.5364456,7584963016.8943863,7630932963.8120365,7676892160.3965302,7712559423.9432449,7748041336.9435253,7794011283.8611526,7839970975.7365189,7885896489.57131,7930835474.5406189,7965489335.9836845,8000879150.215168,8046800061.0216827,8092473293.2320385,8138443080.4296875,8184398461.1527634,8219426829.03545,8254254334.0011883,8300224121.1988239,8346179782.1782379,8392090059.989418,8436974372.4941101,8470960721.7287292,8505702460.3336334,8551606611.5141373,8597238928.7798958,8643208540.2855644,8689158845.7374153,8723505661.8287544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CFd","index":20,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 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","Продукт - 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,69712630887.049194,null,null,0,0,0,4500000,103500000,139770000,244710000,282735000,384705000,421785000,523755000,561530250,678795750,720881550,825910650,859329000,859329000,860188329,879093567,885108870,885108870,885108870,885108870,885993978.86999989,905466374.00999975,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,912573798.23609972,932630365.23029983,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939951012.18318272,960609276.18720889,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,968149542.5486784,989427554.47282529,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,997194028.82513881,1019110381.1070098,1026083765.9239687,1026083765.9239687,1026083765.9239687,1026083765.9239687,1027109849.6898926,1049683692.5402201,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1057923145.1805897,1081174203.316427,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1089660839.5360074,1113609429.4159198,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1122350664.7220876,1147017712.2983973,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1156021184.6637502,1141777833.4041567,277552871.84234554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[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,3242249786.2954397,null,null,0,0,0,0,0,5273437.5,6914062.5,12304687.5,13945312.5,19335937.5,20976562.5,26367187.5,28710937.5,34400390.625,36090234.375,41642578.125,43332421.875,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44539453.125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45875636.71875,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47251905.8203125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48669462.994921871,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50129546.884769529,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,960081415.57367826,null,null,0,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27]
[28,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,287828936.55604237,null,null,0,30000,30000,30000,525250,999500,1164000,1498250,1662750,1997000,2161500,2495750,2686500,3048012.5,3216187.5,3557000,3766425,3770625,3770625,3770625,3770625,3770625,3770625,3770625,3811181.25,3841092.75,3841092.75,3841092.75,3894717.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3940816.6875,3972849.5324999997,3972849.5324999997,3972849.5324999997,4034896.2824999997,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4082378.1881249994,4116840.8184750006,4116840.8184750006,4116840.8184750006,4188855.2709750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4237761.6337687494,4275020.7030292498,4275020.7030292498,4275020.7030292498,4358846.9191042501,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4409220.4727818128,4449712.3861201275,4449712.3861201275,4449712.3861201275,4547551.131677378,4552420.0827894378,4552420.0827894378,4520920.0827894378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"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,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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,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,40938333.279595174,null,null,0,0,0,0,340000,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,496500,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,518325,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,541497.75,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,566127.98250000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,592335.65197500004,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,620251.93453425006,625120.88564631017,625120.88564631017,625120.88564631017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"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,24659435.724488355,null,null,0,0,0,0,250000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,307500,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,316725,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"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,7308276.7951068217,null,null,0,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"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,8970620.7600000054,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,159440.49000000008,159440.49000000008,159440.49000000008,159440.49000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,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,65929500,null,null,0,0,0,0,5250,120750,162750,278250,320250,435750,477750,593250,635250,750750,792750,908250,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,913500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,65929500,null,null,0,0,0,0,5250,120750,162750,278250,320250,435750,477750,593250,635250,750750,792750,908250,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,913500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161295656.87644708,null,null,0,30000,30000,30000,30000,248750,371250,590000,712500,931250,1053750,1272500,1421250,1667262.5,1793437.5,2018750,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2185481.25,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2257165.6875,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2332224.6581249996,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2411004.1978687495,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2493909.6838048124,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121203067.02169648,null,null,0,0,0,0,0,218750,262500,481250,525000,743750,787500,1006250,1076250,1306812.5,1351875,1577187.5,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1662806.25,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1712690.4375,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1764071.1506249998,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1816993.2851437498,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1871503.0836980625,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35890762.014750652,null,null,0,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"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,4201827.8400000008,null,null,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,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,237633522235.29727,null,null,4813400,4287337.5,4287337.5,4497278.125,4710118.875,287213385.4375,566791140.125,852539346.21875,1132258584.0025001,1418134501.5806251,1697577483.4712501,2033984428.8868749,2263416253.9551125,2549438420.2912688,2828740561.5907998,3114784934.972394,3394268589.7273755,3397469745.3982625,3397476445.8764658,3397521283.2763877,3397697703.1340175,3397718223.9733958,3397725611.2506151,3638974021.5205331,3397957514.2341805,3397978650.69874,3397986795.1718736,3398039090.0552878,3398229984.2566943,3398251754.8151908,3398260734.0968213,3398317254.234406,3398515896.9944897,3398538320.6697407,3398548220.3277378,3657809338.0332017,3398816096.1258454,3398839192.5113544,3398850106.8842964,3398916229.1921334,3399131490.4602714,3399155279.7373457,3399167312.8335137,3399238884.8455524,3399463059.6787791,3399487562.6341653,3399500829.1226907,3658778337.683023,3399811860.6168704,3399837098.6609182,3399851724.9645181,3399935702.6953263,3400179034.1433148,3400205029.3286843,3400221154.828403,3400312184.562458,3400565812.6931024,3400592587.7340326,3400610366.0974727,3659909085.7466073,3400973528.5187454,3401001106.810904,3401020707.4565964,3401127815.3594022,3401403622.7305169,3401432028.3714404,3401453638.0833163,3401569898.8795981,3401857655.203218,3401886913.0133686,3401910737.7207112,3661236988.8049765,3402337315.4348254,3402367450.9792809,3402393717.7191262,3402530876.3305912,3402844434.4508886,3402875474.0616779,3402904433.1423578,3402258178.1675634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"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,300665837.68654704,null,null,2337500,2805000,2805000,2805000,2875125,2889150,2889150,2889150,2961378.75,2975824.5,2975824.5,2975824.5,3050220.1125000003,3065099.2350000003,3065099.2350000003,3065099.2350000003,3141726.7158749998,3157052.2120500002,3157052.2120500002,3157052.2120500002,3235978.5173512497,3251763.7784114997,3251763.7784114997,3251763.7784114997,3333057.8728717873,3349316.6917638443,3349316.6917638443,3349316.6917638443,3433049.609057941,3449796.19251676,3449796.19251676,3449796.19251676,3536041.0973296794,3553290.0782922623,3553290.0782922623,3553290.0782922623,3642122.3302495689,3659888.7806410305,3659888.7806410305,3659888.7806410305,3751386.0001570568,3769685.4440602618,3769685.4440602618,3769685.4440602618,3863927.5801617689,3882776.0073820697,3882776.0073820697,3882776.0073820697,3979845.407566621,3999259.2876035315,3999259.2876035315,3999259.2876035315,4099240.7697936194,4119237.0662316373,4119237.0662316373,4119237.0662316373,4222217.992887428,4242814.1782185864,4242814.1782185864,4242814.1782185864,4348884.5326740518,4370098.6035651444,4370098.6035651444,4370098.6035651444,4479351.0686542727,4501201.561672098,4501201.561672098,4501201.561672098,4613731.6007139003,4636237.6085222606,4636237.6085222606,4636237.6085222606,4752143.5487353178,4775324.7367779287,4775324.7367779287,4775324.7367779287,4894707.8551973775,4918584.4788812669,4918584.4788812669,4918584.4788812669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"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,64313548.168245405,null,null,500000,600000,600000,600000,615000,618000,618000,618000,633450,636540,636540,636540,652453.5,655636.19999999995,655636.19999999995,655636.19999999995,672027.10499999998,675305.28600000008,675305.28600000008,675305.28600000008,692187.91814999992,695564.44457999989,695564.44457999989,695564.44457999989,712953.55569449998,716431.3779174001,716431.3779174001,716431.3779174001,734342.16236533504,737924.31925492198,737924.31925492198,737924.31925492198,756372.42723629496,760062.0488325695,760062.0488325695,760062.0488325695,779063.60005338374,782863.91029754665,782863.91029754665,782863.91029754665,802435.50805498543,806349.82760647312,806349.82760647312,806349.82760647312,826508.57329663495,830540.32243466727,830540.32243466727,830540.32243466727,851303.830495534,855456.53210770735,855456.53210770735,855456.53210770735,876842.94541039993,881120.22807093849,881120.22807093849,881120.22807093849,903148.23377271194,907553.83491306659,907553.83491306659,907553.83491306659,930242.68078589335,934780.44996045867,934780.44996045867,934780.44996045867,958149.96120946994,962823.86345927219,962823.86345927219,962823.86345927219,986894.46004575398,991708.5793630504,991708.5793630504,991708.5793630504,1016501.2938471268,1021459.836743942,1021459.836743942,1021459.836743942,1046996.3326625406,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,57882193.351420872,null,null,450000,540000,540000,540000,553500,556200,556200,556200,570105,572886,572886,572886,587208.14999999991,590072.58000000007,590072.58000000007,590072.58000000007,604824.39450000005,607774.7574,607774.7574,607774.7574,622969.12633499992,626008.00012199988,626008.00012199988,626008.00012199988,641658.20012505003,644788.24012565997,644788.24012565997,644788.24012565997,660907.94612880144,664131.88732942985,664131.88732942985,664131.88732942985,680735.1845126655,684055.84394931258,684055.84394931258,684055.84394931258,701157.24004804553,704577.519267792,704577.519267792,704577.519267792,722191.95724948682,725714.84484582581,725714.84484582581,725714.84484582581,743857.71596697147,747486.29019120056,747486.29019120056,747486.29019120056,766173.44744598051,769910.87889693654,769910.87889693654,769910.87889693654,789158.65086935984,793008.20526384446,793008.20526384446,793008.20526384446,812833.41039544065,816798.45142175991,816798.45142175991,816798.45142175991,837218.412707304,841302.4049644128,841302.4049644128,841302.4049644128,862334.96508852299,866541.47711334506,866541.47711334506,866541.47711334506,888205.01404117863,892537.72142674541,892537.72142674541,892537.72142674541,914851.1644624141,919313.8530695478,919313.8530695478,919313.8530695478,942296.69939628651,946893.2686616343,946893.2686616343,946893.2686616343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"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,38588128.90094725,null,null,300000,360000,360000,360000,369000,370800,370800,370800,380070,381924,381924,381924,391472.10000000003,393381.72000000003,393381.72000000003,393381.72000000003,403216.26299999998,405183.1716,405183.1716,405183.1716,415312.75088999997,417338.66674799996,417338.66674799996,417338.66674799996,427772.13341669994,429858.82675043994,429858.82675043994,429858.82675043994,440605.297419201,442754.59155295318,442754.59155295318,442754.59155295318,453823.456341777,456037.2292995418,456037.2292995418,456037.2292995418,467438.16003203031,469718.34617852798,469718.34617852798,469718.34617852798,481461.30483299121,483809.89656388387,483809.89656388387,483809.89656388387,495905.14397798094,498324.19346080045,498324.19346080045,498324.19346080045,510782.29829732038,513273.91926462436,513273.91926462436,513273.91926462436,526105.76724623994,528672.13684256305,528672.13684256305,528672.13684256305,541888.9402636271,544532.30094783998,544532.30094783998,544532.30094783998,558145.60847153596,560868.26997627516,560868.26997627516,560868.26997627516,574889.97672568192,577694.31807556329,577694.31807556329,577694.31807556329,592136.67602745234,595025.1476178302,595025.1476178302,595025.1476178302,609900.77630827599,612875.9020463652,612875.9020463652,612875.9020463652,628197.79959752434,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41803806.309359521,null,null,325000,390000,390000,390000,399750,401700,401700,401700,411742.5,413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,449922.14679749997,452116.88897699997,452116.88897699997,452116.88897699997,463419.81120142492,465680.39564630995,465680.39564630995,465680.39564630995,477322.40553746774,479650.8075156993,479650.8075156993,479650.8075156993,491642.07770359173,494040.33174117026,494040.33174117026,494040.33174117026,506391.34003469953,508861.54169340536,508861.54169340536,508861.54169340536,521583.08023574052,524127.38794420753,524127.38794420753,524127.38794420753,537230.57264281274,539851.20958253369,539851.20958253369,539851.20958253369,553347.48982209701,556046.74587000965,556046.74587000965,556046.74587000965,569947.91451675992,572728.14824610995,572728.14824610995,572728.14824610995,587046.35195226269,589909.99269349326,589909.99269349326,589909.99269349326,604657.74251083075,607607.29247429816,607607.29247429816,607607.29247429816,622797.47478615551,625835.51124852698,625835.51124852698,625835.51124852698,641481.39902974013,644610.57658598293,644610.57658598293,644610.57658598293,660725.84100063238,663948.89388356241,663948.89388356241,663948.89388356241,680547.61623065127,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45019483.717771761,null,null,350000,420000,420000,420000,430500,432600,432600,432600,443415,445578,445578,445578,456717.45000000007,458945.34000000008,458945.34000000008,458945.34000000008,470418.97349999996,472713.70019999996,472713.70019999996,472713.70019999996,484531.54270499991,486895.11120599997,486895.11120599997,486895.11120599997,499067.48898614995,501501.96454217995,501501.96454217995,501501.96454217995,514039.51365573448,516547.02347844536,516547.02347844536,516547.02347844536,529460.69906540657,532043.43418279872,532043.43418279872,532043.43418279872,545344.52003736864,548004.73720828269,548004.73720828269,548004.73720828269,561704.85563848983,564444.87932453118,564444.87932453118,564444.87932453118,578556.00130764453,581378.22570426716,581378.22570426716,581378.22570426716,595912.68134687375,598819.57247539505,598819.57247539505,598819.57247539505,613790.0617872799,616784.15964965685,616784.15964965685,616784.15964965685,632203.7636408984,635287.68443914666,635287.68443914666,635287.68443914666,651169.87655012531,654346.31497232104,654346.31497232104,654346.31497232104,670704.97284662898,673976.70442149066,673976.70442149066,673976.70442149066,690826.12203202792,694196.00555413542,694196.00555413542,694196.00555413542,711550.90569298877,715021.8857207594,715021.8857207594,715021.8857207594,732897.43286377832,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20901903.15467976,null,null,162500,195000,195000,195000,199875,200850,200850,200850,205871.25,206875.5,206875.5,206875.5,212047.38750000001,213081.76500000001,213081.76500000001,213081.76500000001,218408.809125,219474.21794999999,219474.21794999999,219474.21794999999,224961.07339874998,226058.44448849998,226058.44448849998,226058.44448849998,231709.90560071246,232840.19782315497,232840.19782315497,232840.19782315497,238661.20276873387,239825.40375784965,239825.40375784965,239825.40375784965,245821.03885179586,247020.16587058513,247020.16587058513,247020.16587058513,253195.67001734977,254430.77084670268,254430.77084670268,254430.77084670268,260791.54011787026,262063.69397210376,262063.69397210376,262063.69397210376,268615.28632140637,269925.60479126684,269925.60479126684,269925.60479126684,276673.7449110485,278023.37293500482,278023.37293500482,278023.37293500482,284973.95725837996,286364.07412305498,286364.07412305498,286364.07412305498,293523.17597613134,294954.99634674663,294954.99634674663,294954.99634674663,302328.87125541538,303803.64623714908,303803.64623714908,303803.64623714908,311398.73739307775,312917.75562426349,312917.75562426349,312917.75562426349,320740.69951487007,322305.28829299146,322305.28829299146,322305.28829299146,330362.92050031619,331974.44694178121,331974.44694178121,331974.44694178121,340273.80811532564,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32156774.084122702,null,null,250000,300000,300000,300000,307500,309000,309000,309000,316725,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,367171.08118266752,368962.15962746099,368962.15962746099,368962.15962746099,378186.21361814748,380031.02441628475,380031.02441628475,380031.02441628475,389531.80002669187,391431.95514877333,391431.95514877333,391431.95514877333,401217.75402749272,403174.91380323656,403174.91380323656,403174.91380323656,413254.28664831747,415270.16121733363,415270.16121733363,415270.16121733363,425651.915247767,427728.26605385367,427728.26605385367,427728.26605385367,438421.47270519997,440560.11403546925,440560.11403546925,440560.11403546925,451574.11688635597,453776.91745653329,453776.91745653329,453776.91745653329,465121.34039294667,467390.22498022934,467390.22498022934,467390.22498022934,479074.98060473497,481411.9317296361,481411.9317296361,481411.9317296361,493447.23002287699,495854.2896815252,495854.2896815252,495854.2896815252,508250.64692356338,510729.918371971,510729.918371971,510729.918371971,523498.1663312703,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,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,90199751.305964172,null,null,701250,841500,841500,841500,862537.5,866745,866745,866745,888413.625,892747.35,892747.35,892747.35,915066.03375000006,919529.7705000001,919529.7705000001,919529.7705000001,942518.01476249995,947115.66361499997,947115.66361499997,947115.66361499997,970793.55520537484,975529.13352344988,975529.13352344988,975529.13352344988,999917.36186153616,1004795.0075291533,1004795.0075291533,1004795.0075291533,1029914.8827173823,1034938.8577550279,1034938.8577550279,1034938.8577550279,1060812.3291989039,1065987.0234876787,1065987.0234876787,1065987.0234876787,1092636.6990748707,1097966.6341923091,1097966.6341923091,1097966.6341923091,1125415.8000471171,1130905.6332180784,1130905.6332180784,1130905.6332180784,1159178.2740485307,1164832.8022146209,1164832.8022146209,1164832.8022146209,1193953.6222699862,1199777.7862810595,1199777.7862810595,1199777.7862810595,1229772.2309380858,1235771.1198694911,1235771.1198694911,1235771.1198694911,1266665.3978662284,1272844.2534655759,1272844.2534655759,1272844.2534655759,1304665.3598022156,1311029.5810695433,1311029.5810695433,1311029.5810695433,1343805.3205962817,1350360.4685016293,1350360.4685016293,1350360.4685016293,1384119.4802141699,1390871.2825566782,1390871.2825566782,1390871.2825566782,1425643.0646205952,1432597.4210333785,1432597.4210333785,1432597.4210333785,1468412.3565592133,1475575.34366438,1475575.34366438,1475575.34366438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"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,205364282.97742593,null,null,1774650,640837.5,640837.5,650778.125,672456.375,4157490.4375,1130245.125,4258451.21875,1278541.6274999999,4535679.7306249999,1373149.1212500001,4758094.5368750002,1887417.1838625004,5290240.6607687501,1986304.4290500004,5406477.8106437502,2184135.4326753751,1765367.9585347502,1765367.9585347502,1783585.3584566256,1850365.5170820078,1850365.5170820078,1850365.5170820078,1869493.7869999765,1939547.5367690381,1939547.5367690381,1939547.5367690381,1959632.2201829054,2033121.9323170795,2033121.9323170795,2033121.9323170795,2054210.8499016401,2131306.9880167139,2131306.9880167139,2131306.9880167139,2153450.3514805026,2234331.8756830064,2234331.8756830064,2234331.8756830064,2257582.4073199844,2342437.1984979217,2342437.1984979217,2342437.1984979217,2366850.2567167487,2455875.562034199,2455875.562034199,2455875.562034199,2481509.2731639678,2574912.1738195177,2574912.1738195177,2574912.1738195177,2601827.5705057746,2699825.4728677738,2699825.4728677738,2699825.4728677738,2728086.6393883429,2830907.7906755889,2830907.7906755889,2830907.7906755889,2860582.0155221866,2968466.0452570836,2968466.0452570836,2968466.0452570836,2999623.9813460116,3112822.4698686064,3112822.4698686064,3112822.4698686064,3145538.3027619808,3264315.3781576799,3264315.3781576799,3264315.3781576799,3298667.0026957225,3423299.9675571183,3423299.9675571183,3423299.9675571183,3459369.1733220639,3590149.1628363621,3590149.1628363621,3590149.1628363621,2832695.8417725144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,115119771.28308958,null,null,795250,596437.5,596437.5,606378.125,626259.375,626259.375,626259.375,636697.03125,657572.34375,657572.34375,657572.34375,785379.65625,1040994.2812500001,1040994.2812500001,1040994.2812500001,1058344.1859375001,1093043.9953125,1093043.9953125,1093043.9953125,1111261.3952343753,1147696.1950781252,1147696.1950781252,1147696.1950781252,1166824.4649960939,1205081.0048320312,1205081.0048320312,1205081.0048320312,1225165.6882458986,1265335.0550736331,1265335.0550736331,1265335.0550736331,1286423.9726581937,1328601.8078273144,1328601.8078273144,1328601.8078273144,1350745.1712911031,1395031.8982186806,1395031.8982186806,1395031.8982186806,1418282.4298556584,1464783.4931296143,1464783.4931296143,1464783.4931296143,1489196.5513484413,1538022.6677860953,1538022.6677860953,1538022.6677860953,1563656.3789158633,1614923.8011753997,1614923.8011753997,1614923.8011753997,1641839.1978616565,1695669.99123417,1695669.99123417,1695669.99123417,1723931.1577547393,1780453.4907958782,1780453.4907958782,1780453.4907958782,1810127.7156424762,1869476.1653356724,1869476.1653356724,1869476.1653356724,1900634.1014246002,1962949.9736024558,1962949.9736024558,1962949.9736024558,1995665.8064958304,2061097.4722825792,2061097.4722825792,2061097.4722825792,2095449.0968206222,2164152.3458967078,2164152.3458967078,2164152.3458967078,2200221.5516616534,2272359.9631915437,2272359.9631915437,2272359.9631915437,1514906.6421276957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"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,12963234.879999999,null,null,440000,0,0,0,0,1807000,195000,1807000,202800.00000000003,1879280.0000000002,202800.00000000003,1879280.0000000002,210912.00000000003,1954451.2000000002,210912.00000000003,1954451.2000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,56710068.14396175,null,null,30300,30300,30300,30300,31815,100229.0625,107611.875,176025.9375,192579.1875,264413.953125,272165.90625,344000.671875,369340.25625000003,444766.76015625003,452906.31093750003,528332.81484375009,563295.98390625021,563295.98390625021,563295.98390625021,563295.98390625021,591460.78310156264,591460.78310156264,591460.78310156264,591460.78310156264,621033.82225664065,621033.82225664065,621033.82225664065,621033.82225664065,652085.5133694727,652085.5133694727,652085.5133694727,652085.5133694727,684689.78903794615,684689.78903794615,684689.78903794615,684689.78903794615,718924.27848984359,718924.27848984359,718924.27848984359,718924.27848984359,754870.49241433572,754870.49241433572,754870.49241433572,754870.49241433572,792614.01703505265,792614.01703505265,792614.01703505265,792614.01703505265,832244.71788680542,832244.71788680542,832244.71788680542,832244.71788680542,873856.95378114528,873856.95378114528,873856.95378114528,873856.95378114528,917549.80147020263,917549.80147020263,917549.80147020263,917549.80147020263,963427.29154371331,963427.29154371331,963427.29154371331,963427.29154371331,1011598.6561208988,1011598.6561208988,1011598.6561208988,1011598.6561208988,1062178.5889269437,1062178.5889269437,1062178.5889269437,1062178.5889269437,1115287.5183732905,1115287.5183732905,1115287.5183732905,1115287.5183732905,1171051.8942919562,1171051.8942919562,1171051.8942919562,1171051.8942919562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"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,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,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,237037292363.32733,null,null,0,0,0,200000,300000,279300000,561905000,844525000,1127130250,1409730250,1692335762.5,2025357762.5,2257563550.625,2540163550.625,2822769628.15625,3105393828.15625,3388000209.5640626,3391600209.5640626,3391606910.0422659,3391633530.0422659,3391640565.5443788,3391640565.5443788,3391647952.8215981,3632877234.8215981,3391684991.462678,3391684991.462678,3391693135.9358115,3391725346.1358118,3391733897.832602,3391733897.832602,3391742877.1142325,3391778308.3342323,3391787736.5799441,3391787736.5799441,3391797636.2379413,3651036610.5799413,3391847005.2208381,3391847005.2208381,3391857919.59378,3391900791.3699803,3391912251.4615693,3391912251.4615693,3391924284.5577374,3391971443.5115576,3391984078.2625346,3391984078.2625346,3391997344.75106,3651249219.6002622,3392063149.4132142,3392063149.4132142,3392077775.716814,3392134838.0509357,3392150195.6697154,3392150195.6697154,3392166321.1694341,3392229089.7369685,3392246021.511673,3392246021.511673,3392263799.875113,3651532845.2994008,3392351512.5810122,3392351512.5810122,3392371113.2267046,3392447063.1934214,3392467643.871398,3392467643.871398,3392489253.5832739,3392572798.5466623,3392595488.744132,3392595488.744132,3392619313.4514747,3651911212.911202,3392736228.8539124,3392736228.8539124,3392762495.5937576,3392863584.9994578,3392891165.0762959,3392891165.0762959,3392920124.1569757,3393031322.5032454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42150454.167699926,null,null,0,0,0,200000,200000,200000,200000,220000.00000000003,220000.00000000003,220000.00000000003,220000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,266200.00000000006,266200.00000000006,266200.00000000006,266200.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,322102.00000000012,322102.00000000012,322102.00000000012,322102.00000000012,354312.20000000019,354312.20000000019,354312.20000000019,354312.20000000019,389743.42000000022,389743.42000000022,389743.42000000022,389743.42000000022,428717.76200000022,428717.76200000022,428717.76200000022,428717.76200000022,471589.5382000003,471589.5382000003,471589.5382000003,471589.5382000003,518748.49202000035,518748.49202000035,518748.49202000035,518748.49202000035,570623.34122200054,570623.34122200054,570623.34122200054,570623.34122200054,627685.67534420057,627685.67534420057,627685.67534420057,627685.67534420057,690454.24287862063,690454.24287862063,690454.24287862063,690454.24287862063,759499.66716648277,759499.66716648277,759499.66716648277,759499.66716648277,835449.63388313109,835449.63388313109,835449.63388313109,835449.63388313109,918994.59727144416,918994.59727144416,918994.59727144416,918994.59727144416,1010894.0569985886,1010894.0569985886,1010894.0569985886,1010894.0569985886,1111983.4626984475,1111983.4626984475,1111983.4626984475,1111983.4626984475,1223181.8089682925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"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,1328400000,null,null,0,0,0,0,0,0,0,0,0,0,0,50400000,0,0,0,0,0,0,0,0,0,0,0,241200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,21541909.159635901,null,null,0,0,0,0,100000,100000,105000,105000,110250,110250,115762.50000000001,115762.50000000001,121550.625,121550.625,127628.15625000001,127628.15625000001,134009.56406249999,134009.56406249999,140710.04226562503,140710.04226562503,147745.54437890626,147745.54437890626,155132.82159785158,155132.82159785158,162889.46267774416,162889.46267774416,171033.93581163138,171033.93581163138,179585.63260221292,179585.63260221292,188564.91423232359,188564.91423232359,197993.15994393974,197993.15994393974,207892.81794113677,207892.81794113677,218287.45883819359,218287.45883819359,229201.83178010333,229201.83178010333,240661.92336910847,240661.92336910847,252695.0195375639,252695.0195375639,265329.77051444206,265329.77051444206,278596.25904016418,278596.25904016418,292526.07199217239,292526.07199217239,307152.37559178105,307152.37559178105,322509.99437137006,322509.99437137006,338635.49408993858,338635.49408993858,355567.26879443554,355567.26879443554,373345.63223415735,373345.63223415735,392012.91384586511,392012.91384586511,411613.55953815847,411613.55953815847,432194.23751506623,432194.23751506623,453803.94939081976,453803.94939081976,476494.14686036069,476494.14686036069,500318.85420337872,500318.85420337872,525334.79691354767,525334.79691354767,551601.53675922507,551601.53675922507,579181.61359718628,579181.61359718628,608140.69427704567,608140.69427704567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"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,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,8964000000,null,null,0,0,0,0,0,7200000.0000000009,18000000,28800000.000000004,39600000,50400000.000000007,61200000.000000007,72000000,82800000,93600000,104400000.00000001,115200000.00000001,126000000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,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,1200163686739.2283,null,null,-4813400,-4317337.5,-4317337.5,-9027278.125,-108735368.875,3166743677.0625,2778522359.875,6048813341.28125,5663420540.9974995,8934528810.9193745,8549412266.5287495,11769294258.613125,11418163996.044888,14683541001.583731,14295396350.909201,17569823205.652607,17286484891.522625,17282082238.101738,17263170299.623535,17257110159.22361,17256933739.365982,17256913218.526604,17256905831.249386,17014772312.109467,17235189539.880821,17228334386.07626,17228326241.603127,17228273946.719711,17228029427.518307,17227091668.823708,17207026122.547878,17200587967.457596,17200389324.69751,17200366901.022259,17200357001.364262,16940156871.658615,17177331158.655697,17170076351.361404,17170065436.988464,17169999314.680626,17169722006.662489,17168726579.245226,17147436534.224911,17140594685.691553,17140370510.858326,17140346007.902939,17140332741.414413,16880059035.023088,17115913648.173931,17108235170.798201,17108220544.4946,17108136566.763792,17107821220.863304,17106764552.458611,17084174584.108564,17076900968.013042,17076647339.882397,17076620564.841467,17076602786.478027,16816247200.549992,17050700322.659575,17042572667.704937,17042553067.059246,17042445959.156439,17042086325.569248,17040964620.524055,17016994420.932266,17009258154.265104,17008970397.941484,17008941140.131332,17008917315.423992,16748469834.904438,16981434142.406366,16972830212.651432,16972803945.911587,16972666787.300121,16972255390.434267,16971064615.55402,16985279007.732933,17850181724.269539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,390540000000,null,null,67200000000,67200000000,84870000000,84870000000,70400000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371340000000,null,null,67200000000,67200000000,84870000000,84870000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61950414062.499992,null,null,0,0,629999999.99999988,0,0,0,3945020312.499999,0,0,0,4502684374.999999,0,0,0,4347959374.999999,0,0,0,4193234374.9999995,0,0,0,4038509374.9999995,0,0,0,3883784374.9999995,0,0,0,3729059374.9999995,0,0,0,3574334374.999999,0,0,0,3419609374.999999,0,0,0,3264884374.9999995,0,0,0,3110159375,0,0,0,2955434375,0,0,0,2800709375,0,0,0,2645984375.000001,0,0,0,2491259375.000001,0,0,0,2336534375.000001,0,0,0,2181809375.0000005,0,0,0,2027084375.0000002,0,0,0,1872359374.9999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"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,65090000000.000015,null,null,0,0,0,11200000000,11200000000,14145000000,14145000000,11733333333.333336,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195958264660.15366,null,null,0,-262639.58333333302,-111806.25,-111806.25,-145139.58333333302,-22707076.0625,229285834.92708334,458539542.47916669,710590331.07291675,940509368.06208336,1192540261.7115624,1422491431.3964581,1674518658.379271,1900923588.698523,2152929201.4523716,2382208594.5691166,2634211173.9896326,2887337775.8338771,2887407570.4129004,2883109808.6665335,2883105371.999867,2883090033.1564231,2883090033.1564231,2883088801.943553,2883083921.6102195,2878642220.8167586,2878641020.8167586,2878639663.4045701,2878634295.0379033,2878609624.0225139,2878609624.0225139,2874049816.7950749,2874043911.591742,2874025976.0415068,2874025976.0415068,2874024326.0985069,2874017830.3748403,2869303867.1191649,2869302427.1191649,2869300608.0570083,2869293462.7609749,2869264520.1919065,2869264520.1919065,2864426602.8749366,2864418743.0492997,2864397730.8635478,2864397730.8635478,2864395519.7821269,2864386873.9739265,2859383723.7481666,2859381995.7481666,2859379558.0309,2859370047.6418796,2859336032.6555748,2859336032.6555748,2854202926.2426686,2854192464.8147459,2854167795.7993274,2854167795.7993274,2854164832.7387543,2854153325.1680393,2848842956.184165,2848840882.5841656,2848837615.8098831,2848824957.4820976,2848784903.8149986,2848784903.8149986,2843338440.8600092,2843324516.6994443,2843295486.181818,2843295486.181818,2843291515.3972611,2843276198.8206401,2837639384.888854,2837636896.5688539,2837632518.7788796,2837615670.5445962,2837568408.3009105,2837568408.3009105,2831789250.1957364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105]
[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,114237767342.50047,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190330376.4456391,1534896294.6012039,1544236121.4639497,1553540421.142664,1565033007.1720743,1576524661.9886169,1588012667.6846962,1599281912.7756748,1608391359.4425869,1617670115.8848076,1629157633.5475559,1640598963.6913815,1652091519.7207909,1663582579.2032661,1672790074.6890945,1681958631.417717,1693451187.4471321,1704942423.5335426,1716428813.8392868,1727687496.5917053,1736656861.4175377,1745800398.3843346,1757286139.1177063,1768720867.9395599,1780213390.9689789,1791703908.4823608,1800770615.7856598,1809794767.1823959,1821287290.211792,1832777965.15979,1844262205.3810043,1855509432.7963486,1864330308.5090561,1873330262.2437286,1884813637.8841171,1896240754.2235947,1907733240.9530029,1919223040.0991364,1928139855.985817,1937010334.2358704,1948502820.9653015,1959992743.9341278,1971474122.3928223,1982708868.6351624,1991372333.9959106,2000219787.5538025,2011700015.2554169,2023118323.3080139,2034610770.1074219,2046099615.2881775,2054856707.2588654,2063563583.5002899,2075056030.2997131,2086544945.5445709,2098022514.997345,2109243593.1235199,2117740180.4321899,2126425615.0833893,2137901652.8785248,2149309732.1949921,2160802135.0713806,2172289711.4343567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107]
[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,502567240674.07416,null,null,-67204813400,-67204054697.916664,-85504205531.25,-73678915471.875,-59308590229.291672,17334450753.125,9549216212.4479179,17323607132.135418,1752830209.9245825,8527352776.1906281,-345812370.18281174,10880136160.550003,6543645337.665617,13315950746.218544,4594507774.456831,15720947944.416824,14652273717.532993,14928077795.601196,8992197977.7649956,12839104055.955875,12829592245.902166,12820282764.227516,8770273415.920887,12555158848.177296,12764092950.585903,12750410252.483826,8857509486.3437805,12731964167.430334,12720237498.932846,12707883081.109814,8947265603.804575,12662955571.459253,12653555338.416674,12644382293.563036,9058545462.8756256,12361190122.026566,12586884514.441568,12573084987.650536,9144496773.4517612,12554898308.239285,12543142404.783808,12530741191.11376,9233074248.0640259,12484464174.334255,12475181152.023367,12466153509.856997,9344488345.3390751,12182885550.081171,12407264568.819,12393342014.253685,9429073865.2373772,12375426746.489162,12363637535.337307,12351187765.579441,9516395935.4999866,12303475001.671236,12294315019.081833,12285442434.806269,9627947794.7133961,12002089623.87711,12225072875.098713,12211020842.885609,9711080475.4791679,12193388555.792753,12181561352.831734,12169061393.401043,9797064372.0098457,12119820098.116917,12110789173.983175,12102082070.449226,9908756423.9424591,11818633373.962606,12040135428.588381,12025947234.639057,9990342493.9105434,12008608653.437853,11996738067.011147,11984186475.058117,10114549089.360643,12846102762.639446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109]
[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,100000000000,null,null,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,260000000000,null,null,0,40000000000,90000000000,70000000000,60000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,256176470588.23529,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647042,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647033,3823529411.7647028,3823529411.7647028,3823529411.7647023,3823529411.7647023,3823529411.7647018,3823529411.7647014,3823529411.7647014,3823529411.7647009,3823529411.7647004,3823529411.7646999,3823529411.7646995,3823529411.7646985,3823529411.764698,3823529411.7646971,3823529411.7646966,3823529411.7646952,3823529411.7646942,3823529411.7646928,3823529411.7646942,3823529411.7646961,3823529411.7646942,3823529411.7646918,3823529411.7646942,3823529411.7646971,3823529411.7646942,3823529411.764689,3823529411.7646942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115]
[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,142702205882.35291,null,null,0,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117]
[118,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-38878676470.587929,null,null,100000000000,40000000000,89500000000,68375000000,57500000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-7073529411.7647057,-7025735294.1176472,-6977941176.4705887,-6930147058.8235292,-6882352941.1764698,-6834558823.5294123,-6786764705.8823528,-6738970588.2352943,-6691176470.5882359,-6643382352.9411764,-6595588235.294117,-6547794117.6470585,-6500000000,-6452205882.3529415,-6404411764.7058821,-6356617647.0588226,-6308823529.4117641,-6261029411.7647047,-6213235294.1176472,-6165441176.4705887,-6117647058.8235292,-6069852941.1764698,-6022058823.5294113,-5974264705.8823519,-5926470588.2352924,-5878676470.5882349,-5830882352.9411755,-5783088235.294117,-5735294117.6470575,-5687499999.9999981,-5639705882.3529396,-5591911764.7058802,-5544117647.0588207,-5496323529.4117613,-5448529411.7647028,-5400735294.1176434,-5352941176.4705858,-5305147058.8235264,-5257352941.1764669,-5209558823.5294085,-5161764705.882349,-5113970588.2352905,-5066176470.5882301,-5018382352.9411716,-4970588235.2941122,-4922794117.6470528,-4874999999.9999943,-4827205882.3529348,-4779411764.7058754,-4731617647.058816,-4683823529.4117565,-4636029411.7646971,-4588235294.1176376,-4540441176.4705782,-4492647058.8235188,-4444852941.1764584,-4397058823.529398,-4349264705.8823376,-4301470588.235281,-4253676470.5882244,-4205882352.9411635,-4158088235.2941027,-4110294117.6470461,-4062499999.9999905,-4014705882.3529291,-3966911764.7058649,-3919117647.0588117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[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,463688564203.48633,null,null,32795186600,-27204054697.916664,3995794468.75,-5303915471.875,-1808590229.2916718,14084450753.125,6299216212.4479179,14073607132.135418,-1497169790.0754166,5277352776.1906281,-3595812370.1828117,7630136160.5500031,3293645337.665617,6242421334.4538383,-2431227519.6608162,8743006767.9462357,7722126658.709465,8045724854.4247265,2157639154.2355843,6052339350.0735226,6090621657.666872,6129106293.6392803,2126891062.9797096,5959570612.8831787,6216298832.9388447,6250410252.4838257,2405303603.9908409,6327552402.724453,6363619851.8740234,6399059551.6980495,2686236192.0398712,6449720277.3416061,6488114161.946085,6526735234.7395058,2988692521.6991539,6339131298.4971542,6612619808.5592155,6646614399.4152412,3265820302.8635254,6724015955.2981091,6760054169.4896908,6795447073.4667034,3545574248.0640259,6844758291.9813156,6883269387.3174877,6922035862.7981758,3848164815.9273148,6734356138.3164673,7006529274.7013569,7040400837.7831001,4123926806.4138489,7118073805.3126945,7154078711.8078976,7189423059.697094,4402425347.2646942,7237298531.0830059,7275932666.1406612,7314854199.5121555,4705153677.0663433,7127089623.8771152,7397866992.7457771,7431609078.1797333,4979462828.420351,7509565026.3809967,7545531941.0670376,7580826099.2834053,5256623195.5392666,7627173039.2933979,7665936232.8067169,7705023246.9198284,5559491718.0601215,7517162785.7273254,7786458958.0001564,7820064881.6978931,5832254258.6164398,7898314535.7908058,7934238067.0111542,7969480592.7051888,6147637324.6547794,8926985115.5806351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128]
[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,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BSd","index":21,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"BSd",null,null,"Детализированный баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,586676794451.30505,null,null,99995186600,139991131902.08334,228856926370.83334,297227510898.95837,354481579003,351880023783.90283,344752562774.12848,344532953378.48608,343728479143.96625,345888675670.15692,342963321633.30743,347454079321.63513,351413890457.91199,354503511410.42126,352701774029.64935,358262805693.42896,363272856518.80505,368073170706.56317,367540214252.46545,370891214881.70557,374269754706.03912,377686777666.34509,377101585395.99146,380349072675.54126,383876263232.83429,387425654012.8598,387118874283.51727,390734343352.90839,394385888121.4491,398072870939.81384,398069820301.92285,401818856322.63232,405594888801.24512,409409540702.65125,409686149891.01709,413313197856.18091,417238082387.427,421184351103.51117,421738088073.04138,425750020695.0061,429798000606.16248,433881371606.2959,434739047525.03131,438883815893.18164,443055003762.16583,447264956291.63074,448401037774.22467,452423310579.20776,456743560405.04675,461084330382.38397,462496173855.46448,466902164327.44385,471344169688.41846,475821517400.78223,477537517498.36169,482075562736.18542,486639414065.4928,491242184931.67163,493235255275.40466,497650261565.94843,502363392789.19043,507096129362.52313,509363508857.61011,514160990550.65771,518994450139.14142,523863201689.69153,526434962447.02905,531363663698.63,536317518794.25336,541310458707.83978,544157867092.56659,548962946544.96057,554066306589.57227,559188303505.87793,562308474431.16101,567494705633.61853,572716872446.12134,577974279368.55322,581438712265.1283,586676794451.30505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,122464999999.99995,null,null,56000000000,112000000000,182725000000,253450000000,311871250000,309270277777.77783,309335972222.22223,306712777777.77777,306756250000,304110833333.33337,304132083333.33331,301464444444.4444,301463472222.22229,298773611111.11108,298750416666.66663,296038333333.33337,293326250000,290614166666.66669,287902083333.33337,285190000000,282477916666.66669,279765833333.33337,277053750000,274341666666.66666,271629583333.33331,268917500000,266205416666.66666,263493333333.33331,260781250000,258069166666.66666,255357083333.33331,252644999999.99997,249932916666.66663,247220833333.33331,244508749999.99997,241796666666.66663,239084583333.33331,236372499999.99997,233660416666.66666,230948333333.33331,228236249999.99997,225524166666.66669,222812083333.33334,220100000000,217387916666.66669,214675833333.33337,211963750000.00003,209251666666.66669,206539583333.33337,203827500000.00006,201115416666.66672,198403333333.33337,195691250000.00006,192979166666.66678,190267083333.3334,187555000000.00006,184842916666.66678,182130833333.33344,179418750000.00012,176706666666.66678,173994583333.33344,171282500000.00015,168570416666.66681,165858333333.33344,163146250000.00012,160434166666.66678,157722083333.3334,155010000000.00009,152297916666.66675,149585833333.33337,146873750000.00006,144161666666.66672,141449583333.33337,138737500000.00003,136025416666.66669,133313333333.33334,130601249999.99998,127889166666.66666,125177083333.33331,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"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,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,225852170.84483427,null,null,0,0,0,0,75000,26291250,26336250,53872500,53887500,80718750,80718750,107550000,108098437.5,138515625,138515625,166151812.5,166159312.5,166165312.5,166169812.5,170469457.5,170470957.5,170470957.5,170470957.5,170470957.5,171318293.4375,175743837.78750038,175743837.78750038,175743837.78750038,175752087.78750038,175758687.78750038,175763637.78750038,180325248.46800041,180326898.46800232,180326898.46800232,180326898.46800232,180326898.46800232,181199654.48362732,185894714.48453903,185894714.48453903,185894714.48453903,185903789.48453903,185911049.48453903,185916494.48453903,190756036.2854805,190757851.2854805,190757851.2854805,190757851.2854805,190757851.2854805,191656789.98157883,196637779.13654709,196637779.1365509,196637779.1365509,196647761.6365509,196655747.63655853,196661737.13655853,201796148.96617126,201798145.46617126,201798145.46617126,201798145.46617126,201798145.46617126,202724052.32314301,208008383.71765137,208008383.717659,208008383.717659,208019364.46765137,208028149.06765899,208034737.51765898,213481991.15400082,213484187.30400079,213484187.30399317,213484187.30400079,213484187.30400079,214437871.3666839,220044018.54311365,220044018.54311365,220044018.54311365,220056097.36811367,220065760.42811367,220073007.72310606,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,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,11200000000,22400000000,36545000000,39490000000,40023333333.333336,25878333333.333336,12266666666.666672,533333333.33333588,1066666666.6666718,533333333.33333588,1066666666.6666718,533333333.33333588,1066666666.6666718,533333333.33333588,1066666666.6666718,533333333.33333588,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,586676794451.30481,null,null,99995186600,139991131902.08331,228856926370.83331,297227510898.95831,354481579003,351880023783.90277,344752562774.12848,344532953378.48608,343728479143.96625,345888675670.15686,342963321633.30737,347454079321.63513,351413890457.91187,354503511410.42133,352701774029.64935,358262805693.42896,363272856518.80505,368073170706.56317,367540214252.46533,370891214881.70557,374269754706.03912,377686777666.34503,377101585395.99146,380349072675.54126,383876263232.83429,387425654012.85974,387118874283.51721,390734343352.90839,394385888121.4491,398072870939.81378,398069820301.92285,401818856322.63239,405594888801.24512,409409540702.65125,409686149891.01709,413313197856.18091,417238082387.427,421184351103.51117,421738088073.04132,425750020695.0061,429798000606.1626,433881371606.29596,434739047525.03131,438883815893.18164,443055003762.16577,447264956291.63062,448401037774.22461,452423310579.20764,456743560405.04669,461084330382.38391,462496173855.46436,466902164327.44379,471344169688.41833,475821517400.7821,477537517498.36157,482075562736.18524,486639414065.49261,491242184931.67139,493235255275.40442,497650261565.94812,502363392789.19012,507096129362.52289,509363508857.60986,514160990550.65753,518994450139.14111,523863201689.69116,526434962447.02881,531363663698.62976,536317518794.25311,541310458707.8396,544157867092.56641,548962946544.96045,554066306589.57214,559188303505.87781,562308474431.16077,567494705633.61841,572716872446.12122,577974279368.55298,581438712265.12817,586676794451.30481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,465674575031.83087,null,null,-214959697.91666663,-1139165229.1666665,-3453589510.4166665,-6908399208.333333,-11568439337.8125,-17375576717.899307,-21968360560.225697,-25377993931.805557,-27576809795.289585,-28590887162.74844,-28392171181.782814,-27008720038.125351,-24413530937.527126,-20595307037.109818,-15525206037.836727,-9224584467.9112244,-1665372244.3626022,4761321505.7825565,10900906684.187372,17077851170.043169,23292012854.613823,29552144883.302128,35858243531.256599,42210294201.995384,48607421853.098083,55040987290.868431,61511667754.407669,68028298288.597885,74590694143.363403,81199060222.246582,87853390539.059647,94544550837.816025,101272385363.48691,108046190113.27544,114865959807.40961,121731675062.76675,128642425049.13358,135589052494.80371,142572254088.34103,149601398644.81186,156676282116.57013,163797135680.44604,170963951314.37549,178167033777.51816,185406212846.24771,192691362007.09491,200022473867.73407,207399522689.25809,214821560420.44351,222278881654.47977,229772202703.45465,237311457254.99109,244896420271.88547,252527353235.69751,260204245396.09406,267916804820.03729,275664846156.98083,283458857440.84198,291298828416.57849,299184724906.14978,307115560380.69043,315081049716.67413,323081928866.88928,331128728927.91095,339221202221.14301,347359645301.57269,355544043762.72546,363763470591.76093,372017724925.76208,380317949046.96094,388664128829.13916,397056218889.1286,405493193261.62268,413964153983.35144,422469856443.68506,431021463055.19922,439618701983.97913,448261910524.26471,456951069370.00214,465674575031.83087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,0,0,0,0,1800000000,1800000000,3600000000,3600000000,5400000000,5400000000,7200000000,7200000000,9000000000,9000000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,27000000,22230000,55620000,50985000,83430000,78795000,111240000,105909750,143221500,138447450,171865800,171865800,171865800,171006471,177021774,177021774,177021774,177021774,177021774,176136665.13000107,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,181420765.08390045,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,186863388.0364151,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,192469289.67750931,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,198243368.367836,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,204190669.41886139,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,210316389.5014267,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,216625881.1864624,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,223124657.62207031,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,229818397.3507309,277552871.84233093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220499.9999999553,null,null,0,0,0,0,-5250,31500,26250,63000,57750,94500,89250,126000,120750,157500,152250,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000.00000000745,189000.00000000745,189000,189000,188999.99999999255,188999.99999999255,188999.99999999255,188999.99999997765,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,189000.0000000149,189000.0000000298,189000.0000000149,189000.0000000149,189000.00000001863,189000.00000001863,189000,189000,189000,189000.0000000149,189000,188999.99999999627,189000.00000002608,189000.00000002608,189000.00000002235,188999.9999999851,188999.99999996275,188999.9999999404,188999.99999996275,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,215999999.99995339,null,null,-198812.5,-198812.5,-198812.5,-208753.125,-208753.125,5191246.875,12391246.875,21380809.21875,32180809.218749903,44780809.218749426,59180809.21875038,24853001.90625038,42853001.906251401,62653001.906251401,84253001.906251401,107635652.00156543,132835652.00156508,154435652.0015651,176035652.0015651,197617434.60164368,219217434.6016399,240817434.6016399,262417434.6016399,42798306.331727177,64398306.331721328,85998306.331721336,107598306.33172134,129178221.64830306,150778221.64830878,172378221.64830878,193978221.64830878,215557132.7307215,237157132.73071733,258757132.73071733,280357132.73071736,42734989.367252983,64334989.367257379,85934989.367257386,107534989.36725739,129111738.83561066,150711738.83562082,172311738.83562082,193911738.83562082,215487325.77740854,237087325.77742073,258687325.77742073,280287325.77742076,42661692.066284865,64261692.066289,85861692.066289008,107461692.06628901,129034776.66962153,150634776.66961586,172234776.66961586,193834776.66961586,215406515.50308144,237006515.50307503,258606515.50307503,280206515.503075,42576841.278221518,64176841.278238371,85776841.278238371,107376841.27823837,128945683.34214218,150545683.34211868,172145683.34211868,193745683.34211868,215312967.50920242,236912967.50920168,258512967.50920168,280112967.50920165,42478615.884689957,64078615.884698674,85678615.884698704,107278615.8846987,128842546.67891867,150442546.67890847,172042546.67890847,193642546.67890847,215999999.99995339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9588585.6324483156,null,null,467500,467500,467500,467500,531525,1629962.5,1747150,2845587.5,2977220.75,4075658.25,4192845.75,5291283.25,5569224.8725000024,6700615.4975000024,6821318.6225000024,7952709.2475000024,8090237.868675001,8090237.868675001,8090237.868675001,8090237.868675001,8106023.1297352538,8106023.1297352538,8106023.1297352463,8106023.1297352463,8347658.823627308,8347658.823627308,8347658.823627308,8347658.823627308,8365950.4070861191,8365950.4070861191,8365950.4070861191,8365950.4070861191,8383199.3880487084,8383199.3880487084,8383199.3880487084,8383199.3880487084,8633104.0196901783,8633104.0196901783,8633104.0196901783,8633104.0196901783,8652994.8135933876,8652994.8135933876,8652994.8135933876,8652994.8135933951,8671843.2408136651,8671843.2408136651,8671843.2408136725,8671843.2408136725,8930359.4475380927,8930359.4475380927,8930359.4475380927,8930359.4475381076,8951994.8344761133,8951994.8344760984,8951994.8344761133,8951994.8344761133,8972591.0198072493,8972591.0198072344,8972591.0198072493,8972591.0198072493,9240080.4871864468,9240080.4871864319,9240080.4871864468,9240080.4871864468,9263619.2434192598,9263619.2434192598,9263619.2434192747,9263619.2434192747,9286125.2512276322,9286125.2512276173,9286125.2512276322,9286125.2512276322,9562970.0976530164,9562970.0976529866,9562970.0976529866,9562970.0976530015,9588585.6324483156,9588585.6324483305,9588585.6324483156,9588585.6324483156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16029808.018686831,null,null,140250,140250,140250,140250,234457.5,2211645,2422582.5,4399770,4615041.2249999996,6592228.7249999996,6803166.2249999996,8780353.7249999996,9258329.9617500007,11294833.086750001,11512098.711750001,13548601.836750001,13773165.1106025,13773165.1106025,13773165.1106025,13773165.110602498,13777900.688920572,13777900.688920572,13777900.688920572,13777900.688920572,14188456.709588192,14188456.709588192,14188456.709588192,14188456.709588192,14196261.684625838,14196261.684625838,14196261.684625838,14196261.684625838,14201436.378914613,14201436.378914613,14201436.378914613,14201436.378914617,14624615.040282056,14624615.040282056,14624615.040282056,14624615.040282056,14632969.303453021,14632969.303453021,14632969.303453021,14632969.303453021,14638623.831619114,14638623.831619114,14638623.831619114,14638623.831619114,15074832.18366766,15074832.18366766,15074832.18366766,15074832.18366766,15083781.435499068,15083781.435499068,15083781.435499068,15083781.435499068,15089960.29109842,15089960.29109842,15089960.29109842,15089960.29109842,15539620.226044372,15539620.226044372,15539620.226044372,15539620.226044372,15549214.247736719,15549214.247736719,15549214.247736722,15549214.247736722,15555966.050079241,15555966.050079241,15555966.050079241,15555966.050079245,16019514.991581056,16019514.991581056,16019514.99158106,16019514.991581053,16029808.018686824,16029808.018686831,16029808.018686824,16029808.018686831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,878157812.5,null,null,209999999.99999997,629999999.99999988,685218749.99999988,1635656249.9999995,2795173437.499999,3945020312.499999,1140176562.5,2270682812.5,3391518750,4502684374.999999,1101495312.5,2193320312.5,3275475000,4347959375,1062814062.5000019,2115957812.5000019,3159431250.0000019,4193234375,1024132812.5,2038595312.5,3043387500,4038509375,985451562.5,1961232812.5,2927343750,3883784375,946770312.5,1883870312.5,2811300000,3729059375,908089062.5,1806507812.5,2695256250,3574334375,869407812.5,1729145312.4999962,2579212499.9999962,3419609374.9999962,830726562.5,1651782812.5,2463168750,3264884375,792045312.5,1574420312.5,2347125000,3110159375,753364062.5,1497057812.5,2231081250,2955434375,714682812.5,1419695312.5,2115037500,2800709375,676001562.5,1342332812.5,1998993750,2645984375,637320312.5,1264970312.5,1882950000,2491259375,598639062.5,1187607812.5,1766906250,2336534375,559957812.5,1110245312.5,1650862500,2181809375,521276562.5,1032882812.5,1534818750,2027084375,482595312.5,955520312.5,1418775000,1872359375,443914062.5,878157812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3030022768.4539795,null,null,-262639.58333333302,-111806.25,-111806.25,-145139.58333333302,-22707076.0625,229285834.92708334,458539542.47916669,710590331.07291663,940509368.06208324,1192540261.7115622,1422491431.3964577,1674518658.3792706,1900923588.6985226,2152929201.4523716,2382208594.5691166,2634211173.9896336,2887337775.8338776,2887407570.412899,2883109808.6665344,2883105371.9998665,2883090033.1564217,2883090033.1564217,2883088801.9435501,2883083921.6102219,2878642220.8167572,2878641020.8167572,2878639663.4045715,2878634295.0379028,2878609624.0225143,2878609624.0225143,2874049816.7950745,2874043911.5917435,2874025976.0415039,2874025976.0415039,2874024326.0985107,2874017830.3748474,2869303867.1191711,2869302427.1191711,2869300608.0570068,2869293462.7609711,2869264520.1919098,2869264520.1919098,2864426602.874939,2864418743.0493011,2864397730.8635406,2864397730.8635406,2864395519.7821198,2864386873.9739227,2859383723.7481689,2859381995.7481689,2859379558.030899,2859370047.6418762,2859336032.6555786,2859336032.6555786,2854202926.2426758,2854192464.814743,2854167795.7993317,2854167795.7993317,2854164832.7387543,2854153325.1680298,2848842956.1841736,2848840882.5841675,2848837615.8098755,2848824957.4820862,2848784903.8150024,2848784903.8150024,2843338440.8600159,2843324516.6994324,2843295486.1818237,2843295486.1818237,2843291515.3972473,2843276198.8206482,2837639384.888855,2837636896.5688477,2837632518.7788696,2837615670.5445862,2837568408.3009033,2837568408.3009033,2831789250.1957397,3030022768.4539795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2180876415.4571991,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190330376.4456391,1534896294.6012039,1544236121.4639497,1553540421.142664,1565033007.1720743,1576524661.9886169,1588012667.6846962,1599281912.7756748,1608391359.4425869,1617670115.8848076,1629157633.5475559,1640598963.6913815,1652091519.7207909,1663582579.2032661,1672790074.6890945,1681958631.417717,1693451187.4471321,1704942423.5335426,1716428813.8392868,1727687496.5917053,1736656861.4175377,1745800398.3843346,1757286139.1177063,1768720867.9395599,1780213390.9689789,1791703908.4823608,1800770615.7856598,1809794767.1823959,1821287290.211792,1832777965.15979,1844262205.3810043,1855509432.7963486,1864330308.5090561,1873330262.2437286,1884813637.8841171,1896240754.2235947,1907733240.9530029,1919223040.0991364,1928139855.985817,1937010334.2358704,1948502820.9653015,1959992743.9341278,1971474122.3928223,1982708868.6351624,1991372333.9959106,2000219787.5538025,2011700015.2554169,2023118323.3080139,2034610770.1074219,2046099615.2881775,2054856707.2588654,2063563583.5002899,2075056030.2997131,2086544945.5445709,2098022514.997345,2109243593.1235199,2117740180.4321899,2126425615.0833893,2137901652.8785248,2149309732.1949921,2160802135.0713806,2172289711.4343567,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,100000000000,null,null,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3823529411.7647095,null,null,0,40000000000,130000000000,200000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,256176470588.23529,252352941176.47058,248529411764.70587,244705882352.94116,240882352941.17648,237058823529.41177,233235294117.64706,229411764705.88235,225588235294.11765,221764705882.35294,217941176470.58823,214117647058.82352,210294117647.05881,206470588235.2941,202647058823.52939,198823529411.76468,194999999999.99997,191176470588.23529,187352941176.47058,183529411764.70587,179705882352.94116,175882352941.17645,172058823529.41174,168235294117.64703,164411764705.88232,160588235294.11761,156764705882.35291,152941176470.5882,149117647058.82349,145294117647.05878,141470588235.29407,137647058823.52936,133823529411.76463,129999999999.99992,126176470588.23521,122352941176.47052,118529411764.70581,114705882352.9411,110882352941.17639,107058823529.41168,103235294117.64697,99411764705.882263,95588235294.117554,91764705882.352844,87941176470.588135,84117647058.823425,80294117647.058716,76470588235.294006,72647058823.529297,68823529411.764587,64999999999.999878,61176470588.235168,57352941176.470459,53529411764.70575,49705882352.94104,45882352941.176331,42058823529.411621,38235294117.646942,34411764705.882263,30588235294.117554,26764705882.352844,22941176470.588165,19117647058.823486,15294117647.058777,11470588235.294067,7647058823.5293884,3823529411.7647095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,47794117.647064209,null,null,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.3529434,3154411764.7058792,3106617647.0588226,3058823529.4117661,3011029411.7647095,2963235294.1176453,2915441176.4705887,2867647058.8235321,2819852941.1764679,2772058823.5294113,2724264705.8823547,2676470588.2352982,2628676470.5882416,2580882352.9411774,2533088235.2941132,2485294117.6470642,2437500000,2389705882.3529358,2341911764.7058868,2294117647.0588226,2246323529.4117584,2198529411.7647095,2150735294.1176453,2102941176.4705811,2055147058.8235321,2007352941.1764679,1959558823.5294189,1911764705.8823547,1863970588.2352905,1816176470.5882416,1768382352.9411774,1720588235.2941132,1672794117.6470642,1625000000,1577205882.3529358,1529411764.7058868,1481617647.0588226,1433823529.4117584,1386029411.7647095,1338235294.1176453,1290441176.4705811,1242647058.8235321,1194852941.1764679,1147058823.5294037,1099264705.8823547,1051470588.2352905,1003676470.5882416,955882352.94117737,908088235.29411316,860294117.64706421,812500000,764705882.35293579,716911764.70587158,669117647.05880737,621323529.41177368,573529411.76470947,525735294.11764526,477941176.47058105,430147058.82351685,382352941.17648315,334558823.52941895,286764705.88235474,238970588.23529053,191176470.58822632,143382352.94116211,95588235.294128418,47794117.647064209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,3.0517578125E-5,3.0517578125E-5,6.103515625E-5,0,6.103515625E-5,0,0,0,6.103515625E-5,6.103515625E-5,0,1.220703125E-4,-6.103515625E-5,0,0,0,0,1.220703125E-4,0,0,6.103515625E-5,0,0,0,6.103515625E-5,6.103515625E-5,0,0,6.103515625E-5,0,-6.103515625E-5,0,0,0,0,0,0,6.103515625E-5,0,-1.220703125E-4,-6.103515625E-5,0,0,6.103515625E-5,1.220703125E-4,6.103515625E-5,1.220703125E-4,6.103515625E-5,6.103515625E-5,1.220703125E-4,6.103515625E-5,1.220703125E-4,1.220703125E-4,1.220703125E-4,1.8310546875E-4,1.8310546875E-4,2.44140625E-4,2.44140625E-4,3.0517578125E-4,3.0517578125E-4,2.44140625E-4,2.44140625E-4,1.8310546875E-4,3.0517578125E-4,3.662109375E-4,2.44140625E-4,2.44140625E-4,2.44140625E-4,1.8310546875E-4,1.8310546875E-4,1.220703125E-4,1.220703125E-4,1.220703125E-4,2.44140625E-4,1.220703125E-4,1.220703125E-4,2.44140625E-4,1.220703125E-4,2.44140625E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sens","index":22,"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,1125900000000,1060424810606.5117,550111905401.3053,352889512111.58331,119787552855.29634]
[19,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,1188450000000,1119365800635.6501,598089353086.08301,352895045720.95831,135297532270.16652]
[20,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,1251000000000,990656790664.78845,502567240674.07416,352900579330.33331,116290770441.71512]
[21,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,1313550000000,1237247780693.9268,694061950288.06384,352906112939.70831,165006933764.67865]
[22,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,"*",0.1,null,null,null,1376100000000.0002,1296188770723.0654,742058082117.57959,352911646549.08331,179251077466.76971]
[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,-0.1,7.0426025036284118E-2,9.4603589090807641E-2,-3.136072706653311E-5,3.0069303009165362E-2]
[25,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-0.05,0.12992290688734939,0.19006832256692399,-1.5680363533266555E-5,0.16344170527253993]
[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,0.05,0.24891667058947972,0.38103301233312614,1.5680363533266555E-5,0.41891685073477136]
[28,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,0.1000000000000002,0.30841355244054525,0.47653492321203739,3.136072706653311E-5,0.54140416118930323]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,1163429999999.9998,1091437350664.7882,575367672213.53308,352900579330.33331,128025931344.53656]
[44,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,1213470000000,1141077030664.7883,615771015142.96887,352900579330.33331,140906952705.32327]
[45,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,1251000000000,990656790664.78845,502567240674.07416,352900579330.33331,116290770441.71512]
[46,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,1288530000000,1215536550664.7881,676378734298.49548,352900579330.33331,159652335719.26736]
[47,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,1338570000000,1265176230664.7883,716789354368.82361,352900579330.33331,171785418815.70831]
[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,-7.0000000000000201E-2,0.10173105453844426,0.14485709701614155,0,0.10091222939057833]
[50,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-0.03,0.15183890265271299,0.22525100187003599,0,0.21167786721256415]
[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,0.03,0.22700067482411562,0.34584724104041209,0,0.37287194085006981]
[53,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.27710852293838445,0.4262556258291359,0,0.47720595678577166]

{"sheet":"UnitEc","index":23,"n_rows":167,"n_cols":159,"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,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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 скважин",null,null,null,null,"кол-во скважин",null,null,null,null,null,null,null,null,null,null,6,null,null,0,2,4,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,208500000000,null,null,0,4500000000,8250000000,9500000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,208500000000,null,null,0,4500000000,8250000000,9500000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,12000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Выручка","Продукт - 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]
[21,null,null,null,null,null,null,"Выручка","Продукт - 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]
[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,10299477352.773207,null,null,0,184148437.5,343792968.75,404191640.625,516854643.75,529386524.99999994,539594967.65625,547167416.86687505,560462489.68499994,571262080.03846872,579291327.62594259,593396070.37869155,604821892.93032324,613335627.00239372,628299348.58878505,640388596.99381697,649416187.93659174,665291200.16759431,678083304.85829866,687655907.66917503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10299477352.773207,null,null,0,184148437.5,343792968.75,404191640.625,516854643.75,529386524.99999994,539594967.65625,547167416.86687505,560462489.68499994,571262080.03846872,579291327.62594259,593396070.37869155,604821892.93032324,613335627.00239372,628299348.58878505,640388596.99381697,649416187.93659174,665291200.16759431,678083304.85829866,687655907.66917503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9599704824.0418453,null,null,0,170437500,318656250,374469375,479195268.75,491727149.99999994,500947034.0625,508378260.61687499,521673333.43499994,531454708.43690616,539338496.68844259,553443239.44119155,563820300.18071377,572184211.13676882,587147932.72316003,598156956.46171939,607030229.594998,622905241.82600057,634584715.11023808,643998370.57733333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 2",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]
[28,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 3",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]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30,null,null,null,null,null,null,"Себестоимость","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,538286560.56258404,null,null,0,10546875,19335937.5,22863281.25,28968750,28968750,29729179.6875,29837812.5,29837812.5,30621055.078125,30732946.875,30732946.875,31539686.73046875,31654935.28125,31654935.28125,32485877.332382809,32604583.339687496,32604583.339687496,33460453.652354296,33582720.83987812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,161485968.1687752,null,null,0,3164062.5,5800781.25,6858984.375,8690625,8690625,8918753.90625,8951343.75,8951343.75,9186316.5234375,9219884.0625,9219884.0625,9461906.0191406254,9496480.5843749996,9496480.5843749996,9745763.1997148413,9781375.0019062478,9781375.0019062478,10038136.095706288,10074816.251963437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",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,"Себестоимость","Продукт - 2","Сырье и материалы - 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]
[35,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",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,null,null,null,null,"пустая строка"]
[37,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[38,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[39,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[40,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",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,"Себестоимость","Продукт - 3","Сырье и материалы - 2",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]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 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]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[45,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[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,198200522647.22678,null,null,0,4315851562.5,7906207031.25,9095808359.375,11483145356.25,11470613475,11460405032.34375,11452832583.133125,11439537510.315001,11428737919.961531,11420708672.374058,11406603929.621309,11395178107.069677,11386664372.997606,11371700651.411215,11359611403.006184,11350583812.063408,11334708799.832405,11321916695.141701,11312344092.330824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,198200522647.22678,null,null,0,4315851562.5,7906207031.25,9095808359.375,11483145356.25,11470613475,11460405032.34375,11452832583.133125,11439537510.315001,11428737919.961531,11420708672.374058,11406603929.621309,11395178107.069677,11386664372.997606,11371700651.411215,11359611403.006184,11350583812.063408,11334708799.832405,11321916695.141701,11312344092.330824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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]
[51,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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]
[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,45366677.392584212,null,null,0,2070000,2028750,2021625,2370250,2373500,2418928.5,2449612.5,2453187.5,2500506.355,2535796.375,2539728.875,2589098.5456499998,2629858.3162499997,2634184.0662499997,2685790.4020194998,2733053.5207374999,2737811.8457375001,2791870.944080085,2846874.6468596254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2731312,null,null,0,250000,125000,83333.333333333328,100000,100000,100000,120000,120000,120000,144000,144000,144000,172800,172800,172800,207360,207360,207360,248832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2731312,null,null,0,250000,125000,83333.333333333328,100000,100000,100000,120000,120000,120000,144000,144000,144000,172800,172800,172800,207360,207360,207360,248832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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]
[58,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,6535701.9468515413,null,null,0,825000,461250,310000,319300,322550,322800,332484,336059,336334,346424.02,350356.52,350659.02,361178.79060000001,365504.54060000001,365837.29060000001,376812.4093179999,381570.73431799997,381936.75931799994,393394.86209754011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4119856.3898858,null,null,0,600000,300000,200000,206000,206000,206000,212180,212180,212180,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,238810.4593058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1235956.91696574,null,null,0,180000,90000,60000,61800,61800,61800,63654,63654,63654,65563.62,65563.62,65563.62,67530.528599999991,67530.528599999991,67530.528599999991,69556.444457999984,69556.444457999984,69556.444457999984,71643.137791739995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1179888.6400000001,null,null,0,45000,71250,50000,51500,54750,55000.000000000007,56650.000000000007,60225.000000000007,60500.000000000007,62315.000000000029,66247.500000000044,66550.000000000044,68546.500000000015,72872.250000000015,73205.000000000015,75401.150000000023,80159.475000000035,80525.500000000029,82941.265000000029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,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,9187500,null,null,0,262500,393750,437500,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9187500,null,null,0,262500,393750,437500,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,525000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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]
[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,26912163.445732664,null,null,0,732500,1048750,1190791.6666666667,1425950,1425950,1471128.5,1472128.5,1472128.5,1519172.3549999997,1520372.3549999997,1520372.3549999997,1569439.52565,1570879.52565,1570879.52565,1622153.1114194999,1623881.1114194999,1623881.1114194999,1677574.1847620851,1679647.7847620852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20252750.958255906,null,null,0,525000,787500,901250,1081500,1081500,1113945,1113945,1113945,1147363.3499999999,1147363.3499999999,1147363.3499999999,1181784.2504999998,1181784.2504999998,1181784.2504999998,1217237.7780149998,1217237.7780149998,1217237.7780149998,1253754.9113554501,1253754.9113554501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,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,6075825.2874767696,null,null,0,157500,236250,270375,324450,324450,334183.5,334183.5,334183.5,344209.00499999995,344209.00499999995,344209.00499999995,354535.27514999994,354535.27514999994,354535.27514999994,365171.33340449998,365171.33340449998,365171.33340449998,376126.47340663499,376126.47340663499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,583587.19999999995,null,null,0,50000,25000,19166.666666666668,20000,20000,23000,24000,24000,27600,28800,28800,33120,34560,34560,39744,41471.999999999993,41471.999999999993,47692.799999999988,49766.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,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,198155155969.83423,null,null,0,4313781562.5,7904178281.25,9093786734.375,11480775106.25,11468239975,11457986103.84375,11450382970.633125,11437084322.815001,11426237413.606531,11418172875.999058,11404064200.746309,11392589008.524027,11384034514.681356,11369066467.344965,11356925612.604164,11347850758.542671,11331970987.98667,11319124824.197622,11309497217.683966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33045690859.036152,null,null,0,723277708.95833337,1310112672.4132812,1505884703.7456303,1900002931.1561291,1900097053.7191067,1900256443.236203,1900423360.706145,1900598260.835886,1900781632.6249125,1900974002.3551891,1901175936.8625822,1901388047.1172364,1901610992.1431377,1901845483.3100898,1902092289.0346425,1902352239.9301443,1902626234.450104,1902915245.0734394,1903220325.0850523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50247600.294393457,null,null,0,5778300,2975824.5,2043399.49,2104701.4746999997,2167842.5189409996,2232877.7945092297,2299864.1283445065,2368860.0521948417,2439925.8537606872,2513123.629373508,2588517.338254713,2666172.8584023542,2746158.0441544238,2828542.7854790576,2913399.0690434296,3000801.0411147322,3090825.0723481737,3183549.8245186186,3279056.3192541781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,10748149.795592183,null,null,0,1236000,636540,437090.8,450203.52399999998,463709.62971999991,477620.91861160001,491949.54616994801,506708.03255504632,521909.27353169775,537566.55173764878,553693.54828977818,570304.35473847145,587413.48538062559,605035.88994204439,623186.96664030582,641882.57563951483,661139.05290870031,680973.22449596133,701402.42123084015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,9673334.8160329647,null,null,0,1112400,572886,393381.72,405183.1716,417338.6667479999,429858.82675044,442754.59155295318,456037.22929954174,469718.34617852798,483809.89656388387,498324.19346080039,513273.9192646243,528672.13684256293,544532.30094783998,560868.26997627516,577694.31807556341,595025.14761783031,612875.9020463652,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,6448889.8773553083,null,null,0,741600,381924,262254.48000000004,270122.11439999996,278225.77783199999,286572.55116695998,295169.7277019688,304024.81953302782,313145.56411901867,322539.93104258919,332216.12897386693,342182.61284308287,352448.09122837539,363021.53396522667,373912.17998418346,385129.54538370884,396683.43174522015,408583.9346975768,420841.4527385041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,6986297.3671349175,null,null,0,803400,413751,284109.02,292632.29060000001,301411.259318,310453.59709753998,319767.20501046622,329360.22116078011,339241.02779560356,349418.25862947165,359900.80638835579,370697.83058000641,381818.76549740665,393273.32846232882,405071.52831619879,417223.67416568467,429740.38439065521,442632.59592237487,455911.57380004606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,7523704.8569145286,null,null,0,865200,445578,305963.56,315142.46679999999,324596.74080399994,334334.64302811999,344364.68231896358,354695.62278853246,365336.49147218844,376296.5862163541,387585.48380284477,399213.04831693001,411189.43976643792,423525.12295943109,436230.87664821401,449317.80294766038,462797.3370360902,476681.25714717293,490981.69486158807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,3493148.6835674588,null,null,0,401700,206875.5,142054.51,146316.1453,150705.629659,155226.79854876999,159883.60250523311,164680.11058039006,169620.51389780178,174709.12931473582,179950.4031941779,185348.91529000321,190909.38274870333,196636.66423116441,202535.76415809939,208611.83708284234,214870.1921953276,221316.29796118743,227955.78690002303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,5374074.8977960916,null,null,0,618000,318270,218545.4,225101.76199999999,231854.81485999995,238810.4593058,245974.773084974,253354.01627752316,260954.63676584887,268783.27586882439,276846.77414488909,285152.17736923572,293706.74269031279,302517.9449710222,311593.48332015291,320941.28781975742,330569.52645435015,340486.61224798067,350701.21061542007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,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,15074280.088318037,null,null,0,1733490,892747.35,613019.84699999995,631410.4424099999,650352.75568229984,669863.3383527688,689959.23850335192,710658.01565845252,731977.75612820603,753937.08881205227,776555.20147641387,799851.85752070614,823847.41324632708,848562.8356437172,874019.7207130288,900240.31233441958,927247.52170445211,955064.94735558552,983716.89577625331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,28522817.080198038,null,null,0,4253418.958333334,2462012.0216145837,2021262.5249496531,1038922.1261499482,1027980.8428233378,1077526.4093161323,1129512.1846205997,1184059.4377870632,1241295.4864905591,1301353.9991655124,1364375.3122412218,1430506.7632330654,1499903.0404820966,1572726.5503753268,1649147.8029206023,1729345.8165936703,1813508.5434209332,1901833.3153095103,1994527.3126868678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,15988857.122651337,null,null,0,1043765.625,547976.953125,578330.15625000012,607246.66406250012,637608.99726562516,669489.44712890626,702963.91948535165,738112.11545961909,775017.72123260016,813768.60729423026,854457.03765894182,897179.88954188873,942038.88401898334,989140.82821993215,1038597.8696309292,1090527.7631124754,1145054.1512680997,1202306.8588315044,1262422.2017730796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1800449.2888888894,null,null,0,1587083.3333333335,867533.33333333349,601489.77777777787,30465.066666666677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1621269.022623698,null,null,0,1402050.78125,773759.765625,541631.83593750012,27697.08251953125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,7876398.3533280194,null,null,0,173200.78125,223574.94140625,249353.63085937509,312942.21328125015,328589.32394531259,345018.79014257813,362269.72964970703,380383.21613219235,399402.37693880202,419372.49578574207,440341.12057502923,462358.17660378083,485476.08543396957,509749.88970566815,535237.38419095182,561999.25340049935,590099.2160705243,619604.17687405029,650584.38571775344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1235843.2927061042,null,null,0,47318.4375,49167.028124999997,50457.124124999995,60571.099620000015,61782.521612400007,63018.17204464801,64278.535485540953,65564.106195251763,66875.388319156802,68212.896085539964,69577.154007250734,70968.697087395762,72388.071029143684,73835.832449726571,75312.549098721065,76818.800080695495,78355.176082309423,79922.279603955583,81520.72519603472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32951846161.573242,null,null,0,711512500,1303782088.5416667,1501207021.8836806,1896227897.112869,1896250877.6016605,1896276175.6940248,1896304025.1546762,1896334683.330246,1896368433.528533,1896405587.6378376,1896446489.0106099,1896491515.6380804,1896541083.6452549,1896595651.1385918,1896655722.4419651,1896721852.7601016,1896794653.3126307,1896874796.9862556,1896963024.5573349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,5854229.7455138834,null,null,0,341666.66666666674,187916.66666666669,137805.55555555556,151586.11111111115,166744.72222222225,183419.1944444445,201761.113888889,221937.22527777791,244130.94780555574,268544.04258611129,295398.44684472244,324938.29152919474,357432.12068211427,393175.33275032562,432492.86602535826,475742.15262789413,523316.36789068347,575648.00467975193,633212.80514772714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,208500000,null,null,0,4500000,8250000,9500000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,12000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2991931.8277272098,null,null,0,170833.33333333334,94171.875,69216.328125,76311.001757812512,84132.879437988289,92756.499580382093,102264.04078737127,112746.1049680768,124302.5807273047,137043.59525185346,151090.56376516839,166577.34655109819,183651.52457258574,202475.80584127581,223229.57594000656,246110.60747385724,271336.9447399276,299148.98157577025,329811.75218728668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,104250000,null,null,0,2250000,4125000,4750000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000,null,null,0,27000000,49500000,57000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,104250000,null,null,0,2250000,4125000,4750000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,31275000000,null,null,0,675000000,1237500000,1425000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,1800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,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,165109465110.79807,null,null,0,3590503853.541666,6594065608.8367195,7587902030.6293688,9580772175.0938721,9568142921.2808933,9557729660.6075459,9549959609.926981,9536486061.9791145,9525455780.9816189,9517198873.6438694,9502888263.8837261,9491200961.4067898,9482423522.5382195,9467220984.034874,9454833323.569521,9445498518.6125259,9429344753.5365639,9416209579.1241817,9406276892.5989132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114]
[115,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33830833333.33334,null,null,0,4035277777.7777777,2645416666.6666665,1793240740.7407408,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,1808055555.5555556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32275277777.777775,null,null,0,3990833333.333333,2578750000,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,1719166666.6666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3108611111.1111107,null,null,0,490833333.33333337,245416666.66666669,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,163611111.11111113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,29166666666.666672,null,null,0,3500000000,2333333333.3333335,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,1555555555.5555556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1555555555.5555553,null,null,0,44444444.444444448,66666666.666666672,74074074.074074075,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Бурение скважин",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1555555555.5555553,null,null,0,44444444.444444448,66666666.666666672,74074074.074074075,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,88888888.888888896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,"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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",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,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",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,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,10471428645.833332,null,null,0,2290023437.4999995,1106330468.7499998,711766145.83333313,685978645.83333325,660191145.83333325,634403645.83333313,608616145.83333313,582828645.83333313,557041145.83333313,531253645.83333331,505466145.83333331,479678645.83333331,453891145.83333343,428103645.83333349,402316145.83333355,376528645.83333349,350741145.83333343,324953645.83333331,299166145.83333319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,null,"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]
[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,120807203131.63139,null,null,0,-2734797361.7361112,2842318473.4200525,5082895144.055295,7086737973.7049818,7099896219.892005,7115270459.2186584,7133287908.5380907,7145601860.5902252,7160359079.5927305,7177889672.2549791,7189366562.4948378,7203466760.0179014,7220476821.1493301,7231061782.6459856,7244461622.1806326,7260914317.2236376,7270548052.1476746,7283200377.7352934,7299055191.2100248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"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]
[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,23791666666.66666,null,null,0,6500000000,3250000000,2118872549.0196083,1991421568.6274509,1863970588.2352941,1736519607.8431375,1609068627.4509804,1481617647.0588236,1354166666.6666663,1226715686.2745094,1099264705.8823524,971813725.49019563,844362745.09803855,716911764.70588148,589460784.31372464,462009803.92156762,334558823.52941078,207107843.13725427,79656862.745097801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[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,97015536464.964737,null,null,0,-9234797361.7361107,-407681526.57994771,2964022595.0356879,5095316405.0775309,5235925631.6567106,5378750851.3755198,5524219281.0871115,5663984213.5314016,5806192412.9260635,5951173985.9804697,6090101856.612484,6231653034.5277061,6376114076.0512915,6514150017.9401054,6655000837.8669081,6798904513.3020706,6935989228.6182642,7076092534.5980387,7219398328.4649267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[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,19403107292.992947,null,null,0,0,0,0,711577132.08513212,1047185126.3313419,1075750170.2751043,1104843856.2174222,1132796842.7062798,1161238482.5852139,1190234797.1960933,1218020371.3224971,1246330606.9055417,1275222815.2102585,1302830003.5880203,1331000167.5733821,1359780902.660413,1387197845.7236531,1415218506.9196041,1443879665.6929882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,77612429171.971786,null,null,0,-9234797361.7361107,-407681526.57994771,2964022595.0356879,4383739272.9923983,4188740505.3253684,4303000681.1004171,4419375424.869689,4531187370.8251219,4644953930.3408499,4760939188.7843771,4872081485.2899885,4985322427.6221647,5100891260.841033,5211320014.3520851,5324000670.2935257,5439123610.6416569,5548791382.8946114,5660874027.6784353,5775518662.7719383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164]
[165,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[166]
[167]

{"sheet":"CFind","index":24,"n_rows":92,"n_cols":159,"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,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,586676794451.30505,null,null,297227510898.95837,344532953378.48608,347454079321.63513,358262805693.42896,370891214881.70557,380349072675.54126,390734343352.90839,401818856322.63232,413313197856.18091,425750020695.0061,438883815893.18164,452423310579.20776,466902164327.44385,482075562736.18542,497650261565.94843,514160990550.65771,531363663698.63,548962946544.96057,567494705633.61853,586676794451.30505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,122464999999.99995,null,null,253450000000,306712777777.77777,301464444444.4444,296038333333.33337,285190000000,274341666666.66666,263493333333.33331,252644999999.99997,241796666666.66663,230948333333.33331,220100000000,209251666666.66669,198403333333.33337,187555000000.00006,176706666666.66678,165858333333.33344,155010000000.00009,144161666666.66672,133313333333.33334,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,297378076.97393799,null,null,0,301275000,602550000,930939750,958867942.5,958867942.5,987633980.77499962,1017263000.1982498,1017263000.1982498,1047780890.2041969,1079214316.9103279,1079214316.9103279,1111590746.4176369,1144938468.8101654,1144938468.8101654,1179286622.8744659,1214665221.5606995,1214665221.5606995,1251105178.2075195,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,225852170.84483427,null,null,0,53872500,107550000,166151812.5,170469457.5,170470957.5,175743837.78750038,180325248.46800041,180326898.46800232,185894714.48453903,190756036.2854805,190757851.2854805,196637779.1365509,201796148.96617126,201798145.46617126,208008383.717659,213481991.15400082,213484187.30400079,220044018.54311365,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,463688564203.48633,null,null,4283010898.9583359,36931694767.375,44746201543.857407,60594047464.262291,84571877481.705582,104878067108.87462,126077632201.01259,147976268073.96613,170318941290.84802,193568011756.9841,217513845539.98584,241901671744.34528,267190602468.55627,293173828118.409,319596858285.00531,346915362210.73218,374925516485.91522,403373130469.4292,432710223103.53455,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,39490000000,533333333.33333588,533333333.33333588,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[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,586676794451.30481,null,null,297227510898.95831,344532953378.48608,347454079321.63513,358262805693.42896,370891214881.70557,380349072675.54126,390734343352.90839,401818856322.63239,413313197856.18091,425750020695.0061,438883815893.18164,452423310579.20764,466902164327.44379,482075562736.18524,497650261565.94812,514160990550.65753,531363663698.62976,548962946544.96045,567494705633.61841,586676794451.30481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,465674575031.83087,null,null,-6908399208.333333,-25377993931.805557,-27008720038.125351,-9224584467.9112244,17077851170.043169,42210294201.995384,68028298288.597885,94544550837.816025,121731675062.76675,149601398644.81186,178167033777.51816,207399522689.25809,237311457254.99109,267916804820.03729,299184724906.14978,331128728927.91095,363763470591.76093,397056218889.1286,431021463055.19922,465674575031.83087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,3600000000,7200000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,50985000,105909750,171865800,177021774,176136665.13000107,182332427.22000122,187802400.03659821,186863388.0364151,193436472.03769684,199239566.19882965,198243368.367836,205216753.18479156,211373255.78032684,210316389.5014267,217714453.45373535,224245887.05735016,223124657.62207031,230973263.66907501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220499.9999999553,null,null,0,63000,126000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000,188999.99999997765,188999.99999999627,188999.99999999627,189000.0000000149,189000,188999.99999999627,188999.9999999851,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,215999999.99995339,null,null,-208753.125,21380809.21875,24853001.90625038,107635652.00156543,197617434.60164368,42798306.331727177,129178221.64830306,215557132.7307215,42734989.367252983,129111738.83561066,215487325.77740854,42661692.066284865,129034776.66962153,215406515.50308144,42576841.278221518,128945683.34214218,215312967.50920242,42478615.884689957,128842546.67891867,215999999.99995339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9588585.6324483156,null,null,467500,2845587.5,5291283.25,7952709.2475000024,8090237.868675001,8106023.1297352463,8347658.823627308,8365950.4070861191,8383199.3880487084,8633104.0196901783,8652994.8135933951,8671843.2408136725,8930359.4475381076,8951994.8344761133,8972591.0198072493,9240080.4871864468,9263619.2434192747,9286125.2512276322,9562970.0976530015,9588585.6324483156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16029808.018686831,null,null,140250,4399770,8780353.7249999996,13548601.836750001,13773165.110602498,13777900.688920572,14188456.709588192,14196261.684625838,14201436.378914617,14624615.040282056,14632969.303453021,14638623.831619114,15074832.18366766,15083781.435499068,15089960.29109842,15539620.226044372,15549214.247736722,15555966.050079245,16019514.991581053,16029808.018686831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,878157812.5,null,null,1635656249.9999995,2270682812.5,2193320312.5,2115957812.5000019,2038595312.5,1961232812.5,1883870312.5,1806507812.5,1729145312.4999962,1651782812.5,1574420312.5,1497057812.5,1419695312.5,1342332812.5,1264970312.5,1187607812.5,1110245312.5,1032882812.5,955520312.5,878157812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3030022768.4539795,null,null,-145139.58333333302,710590331.07291663,1674518658.3792706,2634211173.9896336,2883105371.9998665,2883083921.6102219,2878634295.0379028,2874043911.5917435,2874017830.3748474,2869293462.7609711,2864418743.0493011,2864386873.9739227,2859370047.6418762,2854192464.814743,2854153325.1680298,2848824957.4820862,2843324516.6994324,2843276198.8206482,2837615670.5445862,3030022768.4539795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2180876415.4571991,null,null,0,0,0,0,1544236121.4639497,1588012667.6846962,1629157633.5475559,1672790074.6890945,1716428813.8392868,1757286139.1177063,1800770615.7856598,1844262205.3810043,1884813637.8841171,1928139855.985817,1971474122.3928223,2011700015.2554169,2054856707.2588654,2098022514.997345,2137901652.8785248,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,100000000000,null,null,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3823529411.7647095,null,null,200000000000,260000000000,260000000000,248529411764.70587,233235294117.64706,217941176470.58823,202647058823.52939,187352941176.47058,172058823529.41174,156764705882.35291,141470588235.29407,126176470588.23521,110882352941.17639,95588235294.117554,80294117647.058716,64999999999.999878,49705882352.94104,34411764705.882263,19117647058.823486,3823529411.7647095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,47794117.647064209,null,null,2500000000,3250000000,3250000000,3106617647.0588226,2915441176.4705887,2724264705.8823547,2533088235.2941132,2341911764.7058868,2150735294.1176453,1959558823.5294189,1768382352.9411774,1577205882.3529358,1386029411.7647095,1194852941.1764679,1003676470.5882416,812500000,621323529.41177368,430147058.82351685,238970588.23529053,47794117.647064209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46]
[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,0,null,null,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,463688564203.48633,null,null,4283010898.9583359,32648683868.416664,7814506776.4824066,15847845920.404884,23977830017.443291,20306189627.169037,21199565092.13797,21898635872.953537,22342673216.881897,23249070466.136078,23945833783.00174,24387826204.359436,25288930724.210999,25983225649.852722,26423030166.596313,27318503925.726868,28010154275.183044,28447613983.513977,29337092634.105347,30978341099.951782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,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,586676794451.30481,null,null,297227510898.95831,47305442479.527779,2921125943.1490636,10808726371.793751,12628409188.276634,9457857793.835701,10385270677.367096,11084512969.723991,11494341533.548542,12436822838.82523,13133795198.175476,13539494686.02607,14478853748.236069,15173398408.741447,15574698829.762905,16510728984.709278,17202673147.972275,17599282846.330688,18531759088.657883,19182088817.686562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Чистая прибыль",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,465674575031.83075,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197908,17784135570.214127,26302435637.954391,25132443031.952209,25818004086.602501,26516252549.218132,27187124224.950729,27869723582.045097,28565635132.706264,29232488911.739929,29911934565.732986,30605347565.046196,31267920086.112511,31944004021.761154,32634741663.849941,33292748297.367668,33965244166.07061,34653111976.63163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,3600000000,3600000000,3600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,50985000,54924750,65956050,5155974,-885108.86999893188,6195762.0900001526,5469972.8165969849,-939012.00018310547,6573084.0012817383,5803094.1611328125,-996197.83099365234,6973384.8169555664,6156502.5955352783,-1056866.2789001465,7398063.9523086548,6531433.6036148071,-1121229.4352798462,7848606.0470046997,-230973263.66907501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220499.9999999553,null,null,0,63000,63000,63000,0,0,0,0,0,0,-7.4505805969238281E-9,7.4505805969238281E-9,-2.2351741790771484E-8,1.862645149230957E-8,0,1.862645149230957E-8,-1.4901161193847656E-8,-3.7252902984619141E-9,-1.1175870895385742E-8,31499.999999970198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,215999999.99995339,null,null,-208753.125,21589562.34375,3472192.68750038,82782650.095315039,89981782.600078255,-154819128.2699165,86379915.316575885,86378911.082418442,-172822143.36346853,86376749.468357682,86375586.941797882,-172825633.71112368,86373084.603336662,86371738.833459914,-172829674.22485992,86368842.063920662,86367284.167060241,-172834351.62451246,86363930.794228718,87157453.321034715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9588585.6324483156,null,null,467500,2378087.5,2445695.75,2661425.9975000024,137528.62117499858,15785.261060245335,241635.69389206171,18291.583458811045,17248.980962589383,249904.6316414699,19890.79390321672,18848.427220277488,258516.20672443509,21635.386938005686,20596.185331135988,267489.46737919748,23538.756232827902,22506.007808357477,276844.84642536938,25615.534795314074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16029808.018686831,null,null,140250,4259520,4380583.7249999996,4768248.1117500011,224563.27385249734,4735.5783180743456,410556.02066762,7804.9750376455486,5174.6942887790501,423178.66136743873,8354.2631709650159,5654.5281660929322,436208.35204854608,8949.2518314085901,6178.8555993512273,449659.93494595215,9594.0216923505068,6751.8023425228894,463548.94150180742,10293.027105778456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,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,878157812.5,null,null,1635656249.9999995,635026562.50000048,-77362500,-77362499.999998093,-77362500.000001907,-77362500,-77362500,-77362500,-77362500.000003815,-77362499.999996185,-77362500,-77362500,-77362500,-77362500,-77362500,-77362500,-77362500,-77362500,-77362500,-77362500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3030022768.4539795,null,null,-145139.58333333302,710735470.65625,963928327.30635393,959692515.61036301,248894198.01023293,-21450.389644622803,-4449626.5723190308,-4590383.4461593628,-26081.216896057129,-4724367.6138763428,-4874719.7116699219,-31869.075378417969,-5016826.3320465088,-5177582.8271331787,-39139.646713256836,-5328367.6859436035,-5500440.7826538086,-48317.878784179688,-5660528.2760620117,192407097.90939331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2180876415.4571991,null,null,0,0,0,0,1544236121.4639497,43776546.220746517,41144965.862859726,43632441.14153862,43638739.150192261,40857325.278419495,43484476.667953491,43491589.595344543,40551432.503112793,43326218.101699829,43334266.40700531,40225892.862594604,43156692.003448486,43165807.738479614,39879137.88117981,42974762.578674316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,100000000000,null,null,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3823529411.7647095,null,null,200000000000,60000000000,0,-11470588235.294128,-15294117647.058807,-15294117647.058838,-15294117647.058838,-15294117647.058807,-15294117647.058838,-15294117647.058838,-15294117647.058838,-15294117647.058853,-15294117647.058823,-15294117647.058838,-15294117647.058838,-15294117647.058838,-15294117647.058838,-15294117647.058777,-15294117647.058777,-15294117647.058777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,47794117.647064209,null,null,2500000000,750000000,0,-143382352.94117737,-191176470.58823395,-191176470.58823395,-191176470.58824158,-191176470.58822632,-191176470.58824158,-191176470.58822632,-191176470.58824158,-191176470.58824158,-191176470.58822632,-191176470.58824158,-191176470.58822632,-191176470.58824158,-191176470.58822632,-191176470.58825684,-191176470.58822632,-191176470.58822632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72]
[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,-122988230247.81873,null,null,-292944500000,-14656758611.111107,4893380833.333374,5039119548.6110229,11349420829.16671,10848331833.333344,10814294414.770844,10814122903.229593,10848331683.333342,10812247627.310829,10812038584.826241,10848331518.333313,10810076975.974934,10809827241.111164,10848331336.833282,10807774941.017555,10807481127.210768,10848331137.183374,10805333545.447441,11796252282.265251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-122464999999.99995,null,null,-253450000000,-53262777777.777771,5248333333.333374,5426111111.1110229,10848333333.333374,10848333333.333344,10848333333.333344,10848333333.333344,10848333333.333344,10848333333.333313,10848333333.333313,10848333333.333313,10848333333.333313,10848333333.333313,10848333333.333282,10848333333.333344,10848333333.333344,10848333333.333374,10848333333.333374,10848333333.333389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-297378076.97393799,null,null,0,-301275000,-301275000,-328389750,-27928192.5,0,-28766038.274999619,-29629019.423250198,0,-30517890.005947113,-31433426.706130981,0,-32376429.50730896,-33347722.392528534,0,-34348154.064300537,-35378598.686233521,0,-36439956.646820068,953727101.23358154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,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,-225852170.84483427,null,null,0,-53872500,-53677500,-58601812.5,-4317645,-1500,-5272880.2875003815,-4581410.6805000305,-1650.0000019073486,-5567816.0165367126,-4861321.8009414673,-1815,-5879927.8510704041,-5158369.8296203613,-1996.5,-6210238.2514877319,-5473607.4363418221,-2196.1499999761581,-6559831.239112854,-5808152.3017206192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,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,-4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,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,-39490000000,38956666666.666664,0,0,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[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,463688564203.48608,null,null,4283010898.958313,32648683868.416672,7814506776.4824371,15847845920.404774,23977830017.443344,20306189627.169044,21199565092.137939,21898635872.953583,22342673216.881882,23249070466.136059,23945833783.001717,24387826204.359383,25288930724.211002,25983225649.852612,26423030166.596188,27318503925.726833,28010154275.183044,28447613983.514061,29337092634.105324,30978341099.951813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[92,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,0,null,null,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,2.288818359375E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FinEcAn","index":25,"n_rows":280,"n_cols":159,"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,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,3,5,4.5,4,3.5,3,2.5,2,1.5,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,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-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,43773010898.958336,37465028100.708336,45279534877.190742,61127380797.595627,84571877481.705582,104878067108.87462,126077632201.01259,147976268073.96613,170318941290.84802,193568011756.9841,217513845539.98584,241901671744.34528,267190602468.55627,293173828118.409,319596858285.00531,346915362210.73218,374925516485.91522,403373130469.4292,432710223103.53455,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Денежные средства",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,463688564203.48633,null,null,4283010898.9583359,36931694767.375,44746201543.857407,60594047464.262291,84571877481.705582,104878067108.87462,126077632201.01259,147976268073.96613,170318941290.84802,193568011756.9841,217513845539.98584,241901671744.34528,267190602468.55627,293173828118.409,319596858285.00531,346915362210.73218,374925516485.91522,403373130469.4292,432710223103.53455,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Финансовые вложения",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,39490000000,533333333.33333588,533333333.33333588,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,225852170.84483427,null,null,4500000,53872500,107550000,166151812.5,170469457.5,170470957.5,175743837.78750038,180325248.46800041,180326898.46800232,185894714.48453903,190756036.2854805,190757851.2854805,196637779.1365509,201796148.96617126,201798145.46617126,208008383.717659,213481991.15400082,213484187.30400079,220044018.54311365,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,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,225852170.84483427,null,null,0,53872500,107550000,166151812.5,170469457.5,170470957.5,175743837.78750038,180325248.46800041,180326898.46800232,185894714.48453903,190756036.2854805,190757851.2854805,196637779.1365509,201796148.96617126,201798145.46617126,208008383.717659,213481991.15400082,213484187.30400079,220044018.54311365,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,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,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Медленно реализуемые активы (А3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,297378076.97393799,null,null,0,301275000,602550000,930939750,958867942.5,958867942.5,987633980.77499962,1017263000.1982498,1017263000.1982498,1047780890.2041969,1079214316.9103279,1079214316.9103279,1111590746.4176369,1144938468.8101654,1144938468.8101654,1179286622.8744659,1214665221.5606995,1214665221.5606995,1251105178.2075195,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Медленно реализуемые активы (А3)","Запасы",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,297378076.97393799,null,null,0,301275000,602550000,930939750,958867942.5,958867942.5,987633980.77499962,1017263000.1982498,1017263000.1982498,1047780890.2041969,1079214316.9103279,1079214316.9103279,1111590746.4176369,1144938468.8101654,1144938468.8101654,1179286622.8744659,1214665221.5606995,1214665221.5606995,1251105178.2075195,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Трудно реализуемые активы (А4)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,122464999999.99995,null,null,253450000000,306712777777.77777,301464444444.4444,296038333333.33337,285190000000,274341666666.66666,263493333333.33331,252644999999.99997,241796666666.66663,230948333333.33331,220100000000,209251666666.66669,198403333333.33337,187555000000.00006,176706666666.66678,165858333333.33344,155010000000.00009,144161666666.66672,133313333333.33334,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Трудно реализуемые активы (А4)","Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,122464999999.99995,null,null,253450000000,306712777777.77777,301464444444.4444,296038333333.33337,285190000000,274341666666.66666,263493333333.33331,252644999999.99997,241796666666.66663,230948333333.33331,220100000000,209251666666.66669,198403333333.33337,187555000000.00006,176706666666.66678,165858333333.33344,155010000000.00009,144161666666.66672,133313333333.33334,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,10800000000,null,null,0,3650985000,7305909750,10971865800,10977021774,10976136665.130001,10982332427.220001,10987802400.036598,10986863388.036415,10993436472.037697,10999239566.19883,10998243368.367836,11005216753.184792,11011373255.780327,11010316389.501427,11017714453.453735,11024245887.05735,11023124657.62207,11030973263.669075,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)","Овердрафт",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)","Кредиторская задолженность",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,10800000000,null,null,0,3650985000,7305909750,10971865800,10977021774,10976136665.130001,10982332427.220001,10987802400.036598,10986863388.036415,10993436472.037697,10999239566.19883,10998243368.367836,11005216753.184792,11011373255.780327,11010316389.501427,11017714453.453735,11024245887.05735,11023124657.62207,11030973263.669075,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Краткосрочные обязательства (П2)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,6330895890.0622673,null,null,1635910107.2916663,3009962310.2916665,3906889609.7605209,4879494949.5754509,6685606643.5447369,6497200631.9453011,6543565578.2669773,6591650143.6032715,6385100581.8483467,6430920872.2742605,6478571961.2294159,6271868050.9936447,6317107966.3268204,6364296425.073616,6157426152.6499786,6202047169.2928762,6248741337.4586563,6041691233.5039902,6085651667.6912632,6330895890.0622673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Краткосрочные обязательства (П2)","Прочие краткосрочные обязательства",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,6330895890.0622673,null,null,1635910107.2916663,3009962310.2916665,3906889609.7605209,4879494949.5754509,6685606643.5447369,6497200631.9453011,6543565578.2669773,6591650143.6032715,6385100581.8483467,6430920872.2742605,6478571961.2294159,6271868050.9936447,6317107966.3268204,6364296425.073616,6157426152.6499786,6202047169.2928762,6248741337.4586563,6041691233.5039902,6085651667.6912632,6330895890.0622673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3871323529.4117737,null,null,202500000000,263250000000,263250000000,251636029411.76471,236150735294.11765,220665441176.47058,205180147058.82349,189694852941.17645,174209558823.52939,158724264705.88232,143238970588.23523,127753676470.58815,112268382352.9411,96783088235.294022,81297794117.646957,65812499999.999878,50327205882.352814,34841911764.70578,19356617647.058777,3871323529.4117737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)","Долгосрочные кредиты",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3871323529.4117737,null,null,202500000000,263250000000,263250000000,251636029411.76471,236150735294.11765,220665441176.47058,205180147058.82349,189694852941.17645,174209558823.52939,158724264705.88232,143238970588.23523,127753676470.58815,112268382352.9411,96783088235.294022,81297794117.646957,65812499999.999878,50327205882.352814,34841911764.70578,19356617647.058777,3871323529.4117737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Постоянные пассивы (П4)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,565674575031.83081,null,null,93091600791.666672,74622006068.194443,72991279961.874649,90775415532.088776,117077851170.04317,142210294201.99539,168028298288.5979,194544550837.81604,221731675062.76675,249601398644.81186,278167033777.51819,307399522689.25806,337311457254.99109,367916804820.03729,399184724906.14978,431128728927.91095,463763470591.76093,497056218889.1286,531021463055.19922,565674575031.83081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Постоянные пассивы (П4)","Собственный капитал",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,565674575031.83081,null,null,93091600791.666672,74622006068.194443,72991279961.874649,90775415532.088776,117077851170.04317,142210294201.99539,168028298288.5979,194544550837.81604,221731675062.76675,249601398644.81186,278167033777.51819,307399522689.25806,337311457254.99109,367916804820.03729,399184724906.14978,431128728927.91095,463763470591.76093,497056218889.1286,531021463055.19922,565674575031.83081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42]
[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,7.0491803278688527,null,null,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"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,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"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,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.754098360655739,null,null,10,10,10,10,10,10,10,10,10,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.2459016393442628,null,null,5,5,5,5,5,5,5,5,5,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,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,7.8327868852459019,null,null,7.8,7.8,7.8,7.8,7.8,7.8,7.8,8,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,8.0453301892591806,null,null,26.760340133501753,5.6778974279339085,4.1015301711572745,3.9254972076616319,4.8521212616677358,6.0668093453800722,7.2601706331817466,8.4856940767818436,9.8731802280299146,11.179849191124646,12.517803819422143,14.080490739620936,15.500161516524241,16.950170447859875,18.694571759290962,20.226915148304403,21.788568404917314,23.72139743322963,25.366062178811717,27.097928644852548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"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,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.9963799578400394,null,null,26.760340133501753,5.6326673749150968,4.0477924754519199,3.8667678805895109,4.797833308604786,6.0119332832862851,7.2038178014771574,8.4278274852214441,9.8146224851079431,11.119716075767812,12.456056139215345,14.018000446958409,15.435990525365902,16.884277248355069,18.627880494204767,20.158430656549498,21.718246739893637,23.650217923921687,25.292969195631645,27.080569478181854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,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,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,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,7.9873927254241535,null,null,26.757589371109649,5.6245795613518874,4.0382007582946535,3.8562860162798835,4.7881818879062292,6.0021772215448035,7.193790136262372,8.4175697568865964,9.80424214476297,11.109047405996458,12.445141956053103,14.006954898574071,15.424638828505316,16.872663529133153,18.616125999111965,20.146351024538628,21.705887442200705,23.637707728167683,25.280113622793802,27.067385569278649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,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,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,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,1.5407357355309517,null,null,1.456027559005854,1.2764689865743326,1.2659423431231533,1.3393633452303524,1.4612753617774288,1.5971740306788929,1.7544846761572039,1.9385849846789966,2.1573750528221036,2.4169931943815426,2.7307902144116407,3.1196489704332246,3.6028985015600239,4.2228522063132479,5.0540552405187853,6.1923038166384776,7.8603867722478213,10.575949811070076,15.55920629797253,27.934037957308284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,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,8.3278688524590159,null,null,8,8,8,8,8,8,8,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,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,0.10041860894751585,null,null,0,4.5038638803894658E-2,9.8102174551306112E-2,0.11986352654619181,0.13588011609959585,0.13735212450810491,0.13694020125237591,0.13652302277571801,0.13815363675405554,0.13773822199436589,0.13731696306677965,0.13896841437336449,0.13854953297906228,0.1381241727128672,0.13979706383103996,0.13937475167076044,0.13894527731680462,0.14064025157447102,0.14021455804659388,0.14009775176978653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,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,2,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.5977049180327869,null,null,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.6999999999999993,7.6999999999999993,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,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,443209575031.83087,null,null,0,0,0,0,0,0,0,0,0,18653065311.478546,58067033777.518188,98147856022.59137,138908123921.65771,180361804820.03723,222478058239.483,265270395594.57751,308753470591.76086,352894552222.46191,397708129721.86584,443209575031.83087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,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,565674575031.83081,null,null,93091600791.666672,74622006068.194443,72991279961.874649,90775415532.088776,117077851170.04317,142210294201.99539,168028298288.5979,194544550837.81604,221731675062.76675,249601398644.81186,278167033777.51819,307399522689.25806,337311457254.99109,367916804820.03729,399184724906.14978,431128728927.91095,463763470591.76093,497056218889.1286,531021463055.19922,565674575031.83081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,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,122464999999.99995,null,null,253450000000,306712777777.77777,301464444444.4444,296038333333.33337,285190000000,274341666666.66666,263493333333.33331,252644999999.99997,241796666666.66663,230948333333.33331,220100000000,209251666666.66669,198403333333.33337,187555000000.00006,176706666666.66678,165858333333.33344,155010000000.00009,144161666666.66672,133313333333.33334,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[108]
[109,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.6475409836065573,null,null,7.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,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,5.7377049180327866,null,null,10,5,5,5,5,5,5,5,5,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"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,9.2622950819672116,null,null,5,10,10,10,10,10,10,10,10,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.4131147540983608,null,null,5.2000000000000011,4.6000000000000005,4.6000000000000005,4.6000000000000005,5.2000000000000011,5.2000000000000011,6.4,6.4,6.8000000000000007,9.6000000000000014,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.96513457071416431,null,null,0.99449610131194166,0.98066673377691604,0.9677286869630306,0.95575493604786943,0.95237787332552981,0.95405973472168537,0.95514625652023188,0.95625030466582994,0.95796900737747648,0.95907373694106257,0.96017667798513195,0.96182753846778635,0.96289945508292119,0.96395654328082403,0.96550239421530648,0.96650900799707729,0.96749309671593797,0.96891444860071496,0.96983826498918713,0.97080011336380823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"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,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.32653037785887778,null,null,0.31319981286427051,0.21658887876022287,0.21007460929623242,0.25337661093897279,0.31566628292175841,0.37389415255209157,0.43003206947907308,0.4841598341557431,0.5364737352033988,0.58626279861914188,0.63380563079414232,0.67945111469989183,0.72244569210955867,0.76319322790767308,0.80213908388200439,0.83850921569561199,0.87277979710481401,0.90544584478329471,0.93572936942610552,0.9642013803543793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,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,5.7704918032786878,null,null,5,5,5,5,5,5,8,8,8,8,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136,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,7.4904347633356558E-3,null,null,0,0,0,0,0,0,0,0,0,9.5754125973492629E-2,0.2654082686164897,0.40361554679414485,0.51735094490860067,0.61239121351806936,0.6931998699313533,0.76160887692872647,0.8203812009094702,0.87177232327072163,0.9159953768048944,0.95475724729420386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,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,2,2,2,2,2,2,2,2,2,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,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,0.54073573553095167,null,null,0.45602755900585407,0.27646898657433272,0.2659423431231534,0.33936334523035216,0.46127536177742873,0.59717403067889296,0.75448467615720372,0.93858498467899687,1.1573750528221036,1.4169931943815428,1.7307902144116409,2.1196489704332242,2.6028985015600234,3.222852206313247,4.0540552405187817,5.192303816638475,6.8603867722478169,9.5759498110700729,14.559206297972525,26.934037957308277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,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,4.6065573770491799,null,null,5,2,2,2,5,5,8,8,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,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,5.9068852459016394,null,null,6.120000000000001,5.36,5.36,5.36,5.7200000000000006,5.7200000000000006,6.4399999999999995,6.4399999999999995,6.68,8.7600000000000016,9,9,9,9,9,9,9,9,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,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,6.6704918032786873,null,null,2.9999999999999996,5.8000000000000007,6.25,7.9,7.6000000000000005,7.6000000000000005,7.6000000000000005,7.6000000000000005,7.6000000000000005,7.1500000000000012,7.1500000000000012,7.1500000000000012,7.1500000000000012,6.55,6.25,6.25,6.25,6.25,6.25,6.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.86259590230397065,null,null,0,0.959078125,0.95832812499999998,0.95745351151315794,0.95692877968750001,0.95588445624999996,0.95503375269531254,0.95440271526109377,0.95329479252625005,0.95239482666346098,0.95172572269783817,0.95055032746844237,0.94959817558913973,0.94888869774980045,0.94764172095093457,0.9466342835838486,0.94588198433861737,0.9445590666527004,0.94349305792847504,0.94269534102756869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,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,9.3114754098360635,null,null,3,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170,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,2.1310261757261566E-3,null,null,-1.9368998929021931E-3,-4.4673024119462777E-3,-3.9111310035165879E-4,4.1366596642634004E-3,5.9097372721413424E-3,5.5064423791807097E-3,5.5062995540348224E-3,5.4992135826015601E-3,5.4815420779302368E-3,5.455024902592252E-3,5.4239174655999678E-3,5.3844280028946603E-3,5.3387227651893049E-3,5.2905515806372476E-3,5.2359261280740654E-3,5.1773673694999797E-3,5.1180801231136951E-3,5.0538851645792809E-3,4.9876007401319835E-3,4.9222320683175698E-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]
[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,4.7704918032786878,null,null,3,3,3,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,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,4.2160608773759408E-3,null,null,-6.184230683884781E-3,-2.0625723894585807E-2,-1.8617818767433176E-3,1.6326130691122626E-2,1.8721471350825709E-2,1.4727275999357982E-2,1.2804392846107907E-2,1.1358260629345369E-2,1.0217726830283618E-2,9.3047433939877858E-3,8.5576984521326168E-3,7.9246731463129914E-3,7.3897911268598019E-3,6.9321259507785756E-3,6.5274541950187236E-3,6.1744907182742538E-3,5.8641138808338544E-3,5.5816537164504352E-3,5.3301744105680266E-3,5.1049834283668719E-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]
[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,4.7704918032786878,null,null,3,3,3,6,6,6,6,6,6,6,6,6,6,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.5847745462458939E-3,null,null,-5.0021037713896887E-6,1.7711361053180279E-3,6.537037540011348E-3,1.1080094054498654E-2,1.3561716891316713E-2,1.318377338085402E-2,1.2804814279738784E-2,1.2427095602381196E-2,1.2042804898564494E-2,1.1664042498353323E-2,1.1292196569396232E-2,1.091901459328695E-2,1.0555634533883725E-2,1.0202739084135272E-2,9.8517850381628479E-3,9.513029683577626E-3,9.1866074905252049E-3,8.863863407402436E-3,8.5543101272397282E-3,8.2576987353965361E-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]
[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,4.7704918032786878,null,null,3,3,3,6,6,6,6,6,6,6,6,6,6,6,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.3395404770963542E-2,null,null,-1.4276736780273901E-7,1.9010054351427563E-2,5.7289563198005135E-2,7.3072429459496865E-2,6.6981402317907932E-2,5.409169230138465E-2,4.5024737315748374E-2,3.8379322130911143E-2,3.3341055359199713E-2,2.9327870739621325E-2,2.6094646967794524E-2,2.3448589681878955E-2,2.1215341918516442E-2,1.9326383205505622E-2,1.7711938558725247E-2,1.6303242851113224E-2,1.5076046619317105E-2,1.399695548318634E-2,1.3035018941772078E-2,1.2181397966257737E-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]
[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,5.3278688524590159,null,null,3,3,6,8,6,6,6,6,6,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.6475409836065573,null,null,10,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,9.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.0300736815383669,null,null,0,1.0486822376618166,1.9480170046472327,2.221582661884705,2.758563882237496,2.8251573996078587,2.7953802496903877,2.7536193511199607,2.8202426113242041,2.790503034409435,2.7488537312865975,2.8155064221618824,2.7858022338352404,2.7442622051359886,2.8109439929086557,2.7812731293924644,2.739840412744377,2.8065509443205015,2.776911453873935,7.9181521159518224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,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,166.47782161698376,null,null,0,348.05586181550899,187.88337017945031,164.29728511220378,132.31522472626054,129.19634143239708,130.93030904848729,132.5528162966846,129.42148967411691,130.80078949896085,133.14640784058531,129.63919994177647,131.02150452995403,133.00478333188752,130.20536905869739,131.23486368263653,133.21943800164465,130.05286817922726,131.8011056814257,46.096613787536995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,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,4.5901639344262302,null,null,10,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,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,0.14977381220435659,null,null,4.5846039868392511E-5,0.10923136621660813,0.15502278416200294,0.17817215826885038,0.17820650050438774,0.18259600875066023,0.18750093686903724,0.18953449193219982,0.1944222149530746,0.19964358831970794,0.20181345284433003,0.20704073782138624,0.21259977317398135,0.21491540025353922,0.22050675463798111,0.22642617256329373,0.22889773514420786,0.234879549466121,0.24118369475612,0.18651083781425826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,785156.12697758456,null,null,7961429.1888194419,3341.5310330935276,2360.9432766832538,2048.5804490802561,2048.1856664426955,1998.9484025273375,1951.9902466174772,1925.7708519384832,1877.3574824671953,1828.2580626405661,1813.5560084902577,1762.9380760557615,1716.8409662474178,1698.3426947040721,1659.8131000607382,1612.0044598553209,1594.5985650318748,1553.9879943981566,1517.5155201519392,1956.9908337632094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,null,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,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,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,-784989.64915596752,null,null,-7961429.1888194419,-2993.4751712780185,-2173.0599065038036,-1884.2831639680523,-1915.8704417164349,-1869.7520610949405,-1821.0599375689899,-1793.2180356417987,-1747.9359927930784,-1697.4572731416051,-1680.4096006496725,-1633.298876113985,-1585.8194617174638,-1565.3379113721846,-1529.6077310020407,-1480.7695961726843,-1461.3791270302302,-1423.9351262189293,-1385.7144144705135,-1910.8942199756723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,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,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,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,8.0544262295081968,null,null,7.8999999999999995,7.6899999999999995,7.8249999999999993,8.32,8.23,8.23,8.23,8.23,8.23,8.0949999999999989,8.0949999999999989,8.0949999999999989,8.0949999999999989,7.9149999999999991,7.8249999999999993,7.8249999999999993,7.8249999999999993,7.8249999999999993,7.8249999999999993,8.5249999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,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,4.4972441183830071E-2,null,null,0,0.15915566609717044,8.4785095721745078E-3,3.1108359392114898E-2,3.5249009910012646E-2,2.550035539896043E-2,2.7304577356565125E-2,2.8368412345347611E-2,2.8605779327387847E-2,3.0090553370504251E-2,3.0848607304200637E-2,3.0849838147874314E-2,3.2002890677095663E-2,3.2498025428085824E-2,3.230758834022502E-2,3.3177374272355918E-2,3.3457756352827384E-2,3.312097542355142E-2,3.375775943584599E-2,3.3801352906489869E-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]
[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,0.5190210996940936,null,null,0,0,2.6666666666666665,0.72727272727272729,0.26315789473684209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,5.7076128135770426E-2,null,null,0,0,0,0,0.47898308209071427,-4.4482291378137001E-2,2.7277931308894294E-2,2.7045020996722468E-2,2.5300395464531014E-2,2.5107449815082641E-2,2.4970163360698131E-2,2.3344615862230543E-2,2.3242826022938749E-2,2.3181817203745195E-2,2.1648913467103591E-2,2.1622286797033319E-2,2.1623389529322534E-2,2.0162765199597459E-2,2.0199469947517479E-2,2.0252108514154644E-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]
[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,6.889344262295082,null,null,5,5.75,7.25,7.25,10,5.75,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,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,9.5081967213114726,null,null,5,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,"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,6.9672131147540988,null,null,5,5,10,10,10,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.8032786885245899,null,null,5,5,5,5,10,5,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,"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,5.5737704918032787,null,null,5,5,5,5,10,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.339426229508196,null,null,6.9339999999999993,6.9069999999999991,7.2474999999999987,7.395999999999999,7.972999999999999,7.1229999999999993,7.480999999999999,7.5299999999999985,7.5659999999999981,7.942499999999999,7.9784999999999986,7.9784999999999986,7.9784999999999986,7.9244999999999992,7.8974999999999982,7.8974999999999982,7.8974999999999982,7.8974999999999982,7.8974999999999982,8.1074999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,null,"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,7.5977049180327869,null,null,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.5600000000000005,7.6999999999999993,7.6999999999999993,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,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,5.9068852459016394,null,null,6.120000000000001,5.36,5.36,5.36,5.7200000000000006,5.7200000000000006,6.4399999999999995,6.4399999999999995,6.68,8.7600000000000016,9,9,9,9,9,9,9,9,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.0544262295081968,null,null,7.8999999999999995,7.6899999999999995,7.8249999999999993,8.32,8.23,8.23,8.23,8.23,8.23,8.0949999999999989,8.0949999999999989,8.0949999999999989,8.0949999999999989,7.9149999999999991,7.8249999999999993,7.8249999999999993,7.8249999999999993,7.8249999999999993,7.8249999999999993,8.5249999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.889344262295082,null,null,5,5.75,7.25,7.25,10,5.75,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269,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":26,"n_rows":45,"n_cols":159,"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,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,502567240674.07416,null,null,-293591989101.04163,-15101316131.583336,20814506776.482403,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300606,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.25]
[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,855467820004.40723,null,null,0,44207274097.708336,20814506776.482414,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300606,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный отрицательный финпоток проекта",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-352900579330.33331,null,null,-293591989101.04163,-59308590229.291687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный финпоток (FCF)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,502567240674.07416,null,null,-293591989101.04163,-15101316131.583351,20814506776.482414,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300606,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","IRR проекта",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.10643342137336731]
[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,352900579330.33331]
[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,14864858527.324234,null,null,-276285278554.73047,-15222902088.58139,16035854379.95536,28290867694.669312,33183797078.029556,27525555433.16325,25086098856.044209,22773450517.035179,20564870116.935493,18747517346.860691,17018272334.915792,15366577190.168695,14007229090.669102,12714464621.734354,11479471446.490074,10462871163.881081,9496614547.7107315,8573381062.804266,7813242169.6440105,7232904119.9249039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,6.5675950381490919E-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,116290770441.71512,null,null,-281903869389.22308,-15221106777.929228,17487733353.255154,31788501082.033474,38382293620.039497,32878287394.428162,30931881294.846363,28984890084.281448,27015710584.995281,25423564801.907433,23821964599.893616,22201742360.194092,20891255805.197639,19574001306.634533,18241118225.509575,17162596641.81485,16079403385.492847,14983094244.191845,14095594221.840889,13472113602.310686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,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,0.3230299178936531]
[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,13]
[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,352607297883.05688]
[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,843329700045.17688,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,843329700045.17688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании","NPV(TV)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,236316527441.34177]
[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,2.1624802015148012,null,null,2.1644332563137243,3.6906207598067691,1.7162828128121403,1.6514453816457799,1.8740243587167749,1.7614121282864597,1.8183766257538359,1.8710776480613289,1.9166224909490008,1.9847005865445368,2.0481600883451039,2.104476977620009,2.186372741805001,2.2643000673989153,2.3353891128417308,2.436148640857696,2.5341848495468837,2.6262612449591911,2.7537778453794872,2.9406054304898444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)","CFADS",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,862567240674.07422,null,null,4599420669.6666641,45210104307.632919,22311676566.557823,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300613,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"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,398878676470.58795,null,null,2125000000,12250000000,13000000000,24327205882.352943,27433823529.411766,26669117647.058823,25904411764.705883,25139705882.352936,24375000000,23610294117.647057,22845588235.294109,22080882352.941166,21316176470.588223,20551470588.235279,19786764705.882332,19022058823.529381,18257352941.17643,17492647058.823475,16727941176.470535,15963235294.117596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)",null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,5.0498766502771719,null,null,2.1644332563137243,3.6906207598067691,1.7162828128121403,2.2326605920360669,3.199646099112452,3.3336724254009975,3.602465194814898,3.8930792034352875,4.204073613457358,4.6285478240019255,5.1109553068874458,5.6638506290434218,6.434414357640045,7.3893820138877047,8.6116987321662357,10.459451576349952,13.191297488544272,17.705546468280893,27.355073523758421,60.180391528442122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)","CF(EBIT)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,720628537428.3396,null,null,4599420669.6666641,45210104307.632919,22311676566.557823,28704463567.463703,38842762570.843079,37920523838.936348,38223215265.572784,38329654804.41066,38176697886.910561,38491820506.957184,38595228677.745636,38439221548.581436,38748421756.670547,38848589264.189003,38689322980.540916,38992220214.775131,39088918293.259781,38926164661.882133,39222348067.153503,40267761978.589828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)","Выплаты %% (Interests)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,142702205882.35291,null,null,2125000000,12250000000,13000000000,12856617647.058825,12139705882.352942,11375000000,10610294117.64706,9845588235.294117,9080882352.9411755,8316176470.5882339,7551470588.2352934,6786764705.882349,6022058823.5294094,5257352941.176466,4492647058.8235245,3727941176.470583,2963235294.1176405,2198529411.764699,1433823529.4117606,669117647.05882156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45]

{"sheet":"EBITDA","index":27,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 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","Продукт - 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,61796864116.639244,null,null,0,368296875,1375171875,2425149843.75,3101127862.5,3176319149.9999995,3237569805.9375,3283004501.2012501,3362774938.1099997,3427572480.2308121,3475747965.7556558,3560376422.2721491,3628931357.5819392,3680013762.0143623,3769796091.5327101,3842331581.9629021,3896497127.6195507,3991747201.0055656,4068499829.1497917,4125935446.0150499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61796864116.639244,null,null,0,368296875,1375171875,2425149843.75,3101127862.5,3176319149.9999995,3237569805.9375,3283004501.2012501,3362774938.1099997,3427572480.2308121,3475747965.7556558,3560376422.2721491,3628931357.5819392,3680013762.0143623,3769796091.5327101,3842331581.9629021,3896497127.6195507,3991747201.0055656,4068499829.1497917,4125935446.0150499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 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]
[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,1189203135883.3606,null,null,0,8631703125,31624828125,54574850156.25,68898872137.5,68823680850,68762430194.0625,68716995498.798752,68637225061.889999,68572427519.769188,68524252034.244347,68439623577.727852,68371068642.41806,68319986237.985634,68230203908.467293,68157668418.037102,68103502872.380447,68008252798.994431,67931500170.850204,67874064553.984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1189203135883.3606,null,null,0,8631703125,31624828125,54574850156.25,68898872137.5,68823680850,68762430194.0625,68716995498.798752,68637225061.889999,68572427519.769188,68524252034.244347,68439623577.727852,68371068642.41806,68319986237.985634,68230203908.467293,68157668418.037102,68103502872.380447,68008252798.994431,67931500170.850204,67874064553.984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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,"Валовая прибыль","Продукт - 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]
[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,272200064.35550529,null,null,75000,4140000,8115000,12129750,14221500,14241000,14513571,14697675,14719125,15003038.129999999,15214778.25,15238373.25,15534591.273899999,15779149.897499999,15805104.397499999,16114742.412116999,16398321.124425,16426871.074425001,16751225.664480509,17081247.881157752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16387872,null,null,0,500000,500000,500000,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",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]
[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,39214211.68110925,null,null,0,1650000,1845000,1860000,1915800,1935300,1936800,1994904,2016354,2018004,2078544.12,2102139.12,2103954.12,2167072.7436000002,2193027.2436000002,2195023.7436000002,2260874.4559079995,2289424.4059079997,2291620.5559079996,2360369.1725852406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,55125000,null,null,0,525000,1575000,2625000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,161472980.67439598,null,null,75000,1465000,4195000,7144750,8555700,8555700,8826771,8832771,8832771,9115034.129999999,9122234.129999999,9122234.129999999,9416637.1538999993,9425277.1538999993,9425277.1538999993,9732918.6685169991,9743286.6685169991,9743286.6685169991,10065445.108572511,10077886.708572511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1188930935819.0054,null,null,-75000,8627563125,31616713125,54562720406.25,68884650637.5,68809439850,68747916623.0625,68702297823.798752,68622505936.889999,68557424481.639191,68509037255.994347,68424385204.477852,68355534051.144165,68304207088.088142,68214398804.069794,68141553675.624985,68087104551.256027,67991825927.920013,67914748945.18573,67856983306.10379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43]
[44,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,198274145154.21692,null,null,17667958.333333336,1446555417.9166667,5240450689.6531248,9035308222.4737816,11400017586.936775,11400582322.31464,11401538659.417217,11402540164.23687,11403589565.015316,11404689795.749475,11405844014.131134,11407055621.175493,11408328282.703419,11409665952.858826,11411072899.860538,11412553734.207855,11414113439.580866,11415757406.700624,11417491470.440636,11419321950.510313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,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,301485601.76636076,null,null,11220000,11556600,11903298,12260396.939999999,12628208.848199999,13007055.113645997,13397266.767055377,13799184.77006704,14213160.313169049,14639555.122564122,15078741.776241047,15531104.029528279,15997037.150414124,16476948.264926543,16971256.712874345,17480394.414260577,18004806.246688392,18544950.434089042,19101298.947111711,19674337.915525068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,90445680.529908225,null,null,3366000,3466980,3570989.4,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.030116613,4139755.4310201118,4263948.0939507149,4391866.5367692364,4523622.5328723136,4659331.2088584835,4799111.1451242371,4943084.4794779625,5091377.0138623035,5244118.324278173,5401441.8740065172,5563485.1302267127,5730389.6841335129,5902301.3746575201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,171136902.48118824,null,null,2915291.666666667,8506837.9166666679,9848048.0864583347,12127575.149697918,6233532.7568996893,6167885.0569400266,6465158.4558967939,6777073.1077235984,7104356.6267223787,7447772.9189433539,7808123.9949930739,8186251.8734473307,8583040.5793983918,8999418.2428925801,9436359.3022519611,9894886.8175236136,10376074.899562022,10881051.260525599,11410999.891857062,11967163.876121206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,197711076969.43945,null,null,166666.66666666669,1423025000,5215128354.166667,9007242131.302084,11377367382.677214,11377505265.609962,11377657054.164148,11377824150.928057,11378008099.981476,11378210601.171198,11378433525.827026,11378678934.06366,11378949093.828482,11379246501.871529,11379573906.831551,11379934334.651791,11380331116.56061,11380767919.875784,11381248781.917534,11381778147.344009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,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,990656790664.78845,null,null,-17742958.333333336,7181007707.0833321,26376262435.346878,45527412183.776215,57484633050.563232,57408857527.685364,57346377963.645279,57299757659.561882,57218916371.874687,57152734685.889709,57103193241.863213,57017329583.302361,56947205768.440742,56894541135.229317,56803325904.209244,56728999941.41713,56672991111.675156,56576068521.219383,56497257474.745087,56437661355.593475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Рентабельность"]
[54,null,null,null,null,null,null,"Рентабельность","Валовая прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.901204054170041,null,null,0,1.91815625,1.91665625,1.9149070230263159,1.913857559375,1.9117689124999999,1.9100675053906251,1.9088054305221875,1.9065895850525001,1.904789653326922,1.9034514453956763,1.9011006549368847,1.8991963511782795,1.8977773954996009,1.8952834419018691,1.8932685671676972,1.8917639686772347,1.8891181333054008,1.8869861158569501,1.8853906820551374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Рентабельность","Маржинальная прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.95038444110232245,null,null,0,0.95861812499999999,0.95808221590909093,0.95724070888157897,0.95673125885416666,0.95568666458333329,0.9548321753203125,0.95419858088609377,0.95309036023458338,0.95218645113387768,0.95151440633325479,0.95033868339552574,0.94938241737700224,0.94866954289011307,0.94742220561208046,0.94641046771701365,0.94565422987855596,0.94433091566555571,0.94326040201646844,0.94245810147366371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Рентабельность","EBITDA",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.79189191899663347,null,null,0,0.79788974523148137,0.79928067985899631,0.79872652953993362,0.79839768125782262,0.79734524344007451,0.79647747171729555,0.79582996749391499,0.7947071718315929,0.79378798174846821,0.79309990613698911,0.79190735532364387,0.79093341345056589,0.79020196021151834,0.78893508200290619,0.78790277696412681,0.7871248765510438,0.78577872946138028,0.78468413159368178,0.78385640771657605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58]
[59,null,null,null,null,null,null,"Фактор точки безубыточности"]
[60,null,null,null,null,null,null,"Фактор точки безубыточности","кол-во скважин",null,null,null,"кол-во скважин",null,null,null,null,null,null,null,null,null,null,6,null,null,0,2,4,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Фактор точки безубыточности","Итоговый дебит газа",null,null,null,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,1800,5400,9000,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"Фактор точки безубыточности","Количество продаж",null,null,null,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,187650,null,null,0,1350,4950,8550,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 скважин",null,null,null,"кол-во скважин",null,null,null,null,null,null,null,null,null,null,1.000600484927078,null,null,0,0.33533348802166352,0.66299753158204044,0.99356939923825505,0.99296584781377162,0.99410043277496385,0.99507352828717455,0.99582172871257157,0.99707139015029667,0.99811419830718762,0.9989202421436586,1.0002623117843366,1.0013815362045988,1.0022515249882995,1.0036948005041775,1.0048981672946729,1.0058392273962815,1.0073938080853526,1.0086903049282334,1.0097108413143796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"Расчет точек безубыточности","Итоговый дебит газа",null,null,null,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,31518.915275202962,null,null,0,301.80013921949717,895.0466676357546,1490.3540988573825,1787.338526064789,1789.3807789949349,1791.1323509169144,1792.4791116826289,1794.7285022705339,1796.6055569529374,1798.0564358585857,1800.4721612118055,1802.486765168278,1804.052744978939,1806.6506409075193,1808.8167011304115,1810.5106093133063,1813.3088545536345,1815.6425488708201,1817.4795143658835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"Расчет точек безубыточности","Количество продаж",null,null,null,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,31293.78016609437,null,null,0,226.35010441462288,820.45944533277509,1415.8363939145133,1787.338526064789,1789.3807789949349,1791.1323509169144,1792.4791116826289,1794.7285022705339,1796.6055569529374,1798.0564358585857,1800.4721612118055,1802.486765168278,1804.052744978939,1806.6506409075193,1808.8167011304115,1810.5106093133063,1813.3088545536345,1815.6425488708201,1817.4795143658835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[70]

{"sheet":"Rep","index":28,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","12 год","13 год","14 год","15 год","16 год","17 год","18 год","19 год","20 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,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,9000000000,33000000000,57000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,72000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 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","Продукт - 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,61796864116.639244,null,null,0,368296875,1375171875,2425149843.75,3101127862.5,3176319149.9999995,3237569805.9375,3283004501.2012501,3362774938.1099997,3427572480.2308121,3475747965.7556558,3560376422.2721491,3628931357.5819392,3680013762.0143623,3769796091.5327101,3842331581.9629021,3896497127.6195507,3991747201.0055656,4068499829.1497917,4125935446.0150499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61796864116.639244,null,null,0,368296875,1375171875,2425149843.75,3101127862.5,3176319149.9999995,3237569805.9375,3283004501.2012501,3362774938.1099997,3427572480.2308121,3475747965.7556558,3560376422.2721491,3628931357.5819392,3680013762.0143623,3769796091.5327101,3842331581.9629021,3896497127.6195507,3991747201.0055656,4068499829.1497917,4125935446.0150499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,57598228944.251076,null,null,0,340875000,1274625000,2246816250,2875171612.5,2950362899.9999995,3005682204.375,3050269563.7012501,3130040000.6099997,3188728250.6214371,3236030980.1306558,3320659436.6471491,3382921801.0842829,3433105266.8206129,3522887596.3389602,3588941738.7703161,3642181377.5699883,3737431450.9560032,3807508290.6614285,3863990223.4640002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 2",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]
[26,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 3",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]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3229719363.3755045,null,null,0,21093750,77343750,137179687.5,173812500,173812500,178375078.125,179026875,179026875,183726330.46875,184397681.25,184397681.25,189238120.3828125,189929611.6875,189929611.6875,194915263.99429685,195627500.03812498,195627500.03812498,200762721.91412577,201496325.03926873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,968915809.01265121,null,null,0,6328125,23203125,41153906.25,52143750,52143750,53512523.4375,53708062.5,53708062.5,55117899.140625,55319304.375,55319304.375,56771436.114843749,56978883.506250001,56978883.506250001,58474579.198289052,58688250.011437491,58688250.011437491,60228816.574237727,60448897.51178062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 2","Сырье и материалы - 1",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","Продукт - 2","Сырье и материалы - 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]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",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","Продукт - 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","Продукт - 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","Продукт - 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","Продукт - 3","Сырье и материалы - 1",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","Продукт - 3","Сырье и материалы - 2",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","Продукт - 3","Сырье и материалы - 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]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 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,1189203135883.3606,null,null,0,8631703125,31624828125,54574850156.25,68898872137.5,68823680850,68762430194.0625,68716995498.798752,68637225061.889999,68572427519.769188,68524252034.244347,68439623577.727852,68371068642.41806,68319986237.985634,68230203908.467293,68157668418.037102,68103502872.380447,68008252798.994431,67931500170.850204,67874064553.984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1189203135883.3606,null,null,0,8631703125,31624828125,54574850156.25,68898872137.5,68823680850,68762430194.0625,68716995498.798752,68637225061.889999,68572427519.769188,68524252034.244347,68439623577.727852,68371068642.41806,68319986237.985634,68230203908.467293,68157668418.037102,68103502872.380447,68008252798.994431,67931500170.850204,67874064553.984947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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","Продукт - 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,272200064.35550529,null,null,75000,4140000,8115000,12129750,14221500,14241000,14513571,14697675,14719125,15003038.129999999,15214778.25,15238373.25,15534591.273899999,15779149.897499999,15805104.397499999,16114742.412116999,16398321.124425,16426871.074425001,16751225.664480509,17081247.881157752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16387872,null,null,0,500000,500000,500000,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16387872,null,null,0,500000,500000,500000,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,39214211.68110925,null,null,0,1650000,1845000,1860000,1915800,1935300,1936800,1994904,2016354,2018004,2078544.12,2102139.12,2103954.12,2167072.7436000002,2193027.2436000002,2195023.7436000002,2260874.4559079995,2289424.4059079997,2291620.5559079996,2360369.1725852406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,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,24719138.3393148,null,null,0,1200000,1200000,1200000,1236000,1236000,1236000,1273080,1273080,1273080,1311272.3999999999,1311272.3999999999,1311272.3999999999,1350610.5719999999,1350610.5719999999,1350610.5719999999,1391128.8891599998,1391128.8891599998,1391128.8891599998,1432862.7558348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,7415741.5017944397,null,null,0,360000,360000,360000,370800,370800,370800,381924,381924,381924,393381.72,393381.72,393381.72,405183.17159999994,405183.17159999994,405183.17159999994,417338.6667479999,417338.6667479999,417338.6667479999,429858.82675044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7079331.8400000008,null,null,0,90000,285000,300000,309000,328500,330000.00000000006,339900.00000000006,361350.00000000006,363000.00000000006,373890.00000000017,397485.00000000023,399300.00000000023,411279.00000000012,437233.50000000012,439230.00000000012,452406.90000000014,480956.85000000021,483153.00000000017,497647.5900000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,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,55125000,null,null,0,525000,1575000,2625000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55125000,null,null,0,525000,1575000,2625000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,3150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161472980.67439598,null,null,75000,1465000,4195000,7144750,8555700,8555700,8826771,8832771,8832771,9115034.129999999,9122234.129999999,9122234.129999999,9416637.1538999993,9425277.1538999993,9425277.1538999993,9732918.6685169991,9743286.6685169991,9743286.6685169991,10065445.108572511,10077886.708572511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121516505.74953543,null,null,0,1050000,3150000,5407500,6489000,6489000,6683670,6683670,6683670,6884180.0999999996,6884180.0999999996,6884180.0999999996,7090705.5029999996,7090705.5029999996,7090705.5029999996,7303426.6680899989,7303426.6680899989,7303426.6680899989,7522529.4681326998,7522529.4681326998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,36454951.724860616,null,null,0,315000,945000,1622250,1946700,1946700,2005101,2005101,2005101,2065254.0299999998,2065254.0299999998,2065254.0299999998,2127211.6508999998,2127211.6508999998,2127211.6508999998,2191028.0004269998,2191028.0004269998,2191028.0004269998,2256758.84043981,2256758.84043981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,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,3501523.1999999997,null,null,75000,100000,100000,115000,120000,120000,138000,144000,144000,165600,172800,172800,198720,207360,207360,238464,248831.99999999997,248831.99999999997,286156.79999999993,298598.39999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,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,1188930935819.0054,null,null,-75000,8627563125,31616713125,54562720406.25,68884650637.5,68809439850,68747916623.0625,68702297823.798752,68622505936.889999,68557424481.639191,68509037255.994347,68424385204.477852,68355534051.144165,68304207088.088142,68214398804.069794,68141553675.624985,68087104551.256027,67991825927.920013,67914748945.18573,67856983306.10379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,198274145154.21692,null,null,17667958.333333336,1446555417.9166667,5240450689.6531248,9035308222.4737816,11400017586.936775,11400582322.31464,11401538659.417217,11402540164.23687,11403589565.015316,11404689795.749475,11405844014.131134,11407055621.175493,11408328282.703419,11409665952.858826,11411072899.860538,11412553734.207855,11414113439.580866,11415757406.700624,11417491470.440636,11419321950.510313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,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,301485601.76636076,null,null,11220000,11556600,11903298,12260396.939999999,12628208.848199999,13007055.113645997,13397266.767055377,13799184.77006704,14213160.313169049,14639555.122564122,15078741.776241047,15531104.029528279,15997037.150414124,16476948.264926543,16971256.712874345,17480394.414260577,18004806.246688392,18544950.434089042,19101298.947111711,19674337.915525068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,64488898.773553096,null,null,2400000,2472000,2546160,2622544.7999999998,2701221.1439999999,2782257.7783199996,2865725.5116695999,2951697.2770196879,3040248.195330278,3131455.6411901866,3225399.3104258925,3322161.2897386691,3421826.1284308289,3524480.9122837535,3630215.3396522664,3739121.7998418347,3851295.4538370888,3966834.3174522016,4085839.346975768,4208414.5273850411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,58040008.896197788,null,null,2160000,2224800,2291544,2360290.3199999998,2431099.0296,2504032.0004879995,2579152.9605026399,2656527.5493177189,2736223.3757972503,2818310.077071168,2902859.3793833032,2989945.1607648022,3079643.5155877457,3172032.8210553778,3267193.8056870396,3365209.6198576512,3466165.9084533802,3570150.8857069816,3677255.4122781912,3787573.0746465367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,38693339.264131851,null,null,1440000,1483200,1527696,1573526.8800000001,1620732.6863999998,1669354.6669919998,1719435.3070017598,1771018.3662118127,1824148.9171981669,1878873.3847141119,1935239.5862555353,1993296.7738432016,2053095.6770584972,2114688.5473702522,2178129.2037913599,2243473.0799051006,2310777.2723022532,2380100.5904713208,2451503.6081854608,2525048.7164310245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41917784.202809505,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999999,1808467.5559079999,1862721.5825852398,1918603.2300627972,1976161.3269646808,2035446.1667736215,2096509.5517768299,2159404.8383301347,2224186.9834800386,2290912.5929844398,2359639.970773973,2430429.1698971926,2503342.0449941079,2578442.3063439312,2655795.5755342492,2735469.4428002764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45142229.141487174,null,null,1680000,1730400,1782312,1835781.36,1890854.8007999999,1947580.4448239997,2006007.8581687198,2066188.0939137815,2128173.7367311949,2192018.9488331308,2257779.5172981247,2325512.9028170686,2395278.2899015802,2467136.6385986274,2541150.7377565866,2617385.2598892841,2695906.8176859622,2776784.0222165412,2860087.5428830376,2945890.1691695284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20958892.101404753,null,null,780000,803400,827502,852327.06,877896.87179999996,904233.77795399993,931360.79129261989,959301.6150313986,988080.6634823404,1017723.0833868107,1048254.7758884149,1079702.4191650674,1112093.4917400193,1145456.2964922199,1179819.9853869865,1215214.5849485963,1251671.022497054,1289221.1531719656,1327897.7877671246,1367734.7214001382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32244449.386776548,null,null,1200000,1236000,1273080,1311272.3999999999,1350610.5719999999,1391128.8891599998,1432862.7558348,1475848.638509844,1520124.097665139,1565727.8205950933,1612699.6552129462,1661080.6448693345,1710913.0642154145,1762240.4561418768,1815107.6698261332,1869560.8999209173,1925647.7269185444,1983417.1587261008,2042919.673487884,2104207.2636925206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,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,90445680.529908225,null,null,3366000,3466980,3570989.4,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.030116613,4139755.4310201118,4263948.0939507149,4391866.5367692364,4523622.5328723136,4659331.2088584835,4799111.1451242371,4943084.4794779625,5091377.0138623035,5244118.324278173,5401441.8740065172,5563485.1302267127,5730389.6841335129,5902301.3746575201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,171136902.48118824,null,null,2915291.666666667,8506837.9166666679,9848048.0864583347,12127575.149697918,6233532.7568996893,6167885.0569400266,6465158.4558967939,6777073.1077235984,7104356.6267223787,7447772.9189433539,7808123.9949930739,8186251.8734473307,8583040.5793983918,8999418.2428925801,9436359.3022519611,9894886.8175236136,10376074.899562022,10881051.260525599,11410999.891857062,11967163.876121206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,95933142.735908017,null,null,1988125,2087531.25,2191907.8125,3469980.9375000005,3643479.9843750005,3825653.9835937507,4016936.6827734374,4217783.5169121101,4428672.6927577145,4650106.3273956012,4882611.6437653815,5126742.2259536507,5383079.3372513326,5652233.3041139003,5934844.9693195932,6231587.2177855754,6543166.5786748528,6870324.9076085975,7213841.1529890262,7574533.2106384775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10802695.733333336,null,null,366666.66666666669,3174166.666666667,3470133.333333334,3608938.666666667,182790.40000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9727614.1357421875,null,null,412500,2804101.5625,3095039.0625,3249791.0156250005,166182.4951171875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,47258390.119968116,null,null,101000,346401.5625,894299.765625,1496121.7851562505,1877653.2796875008,1971535.9436718756,2070112.7408554689,2173618.3778982423,2282299.296793154,2396414.2616328122,2516234.9747144524,2642046.7234501755,2774149.059622685,2912856.5126038175,3058499.3382340088,3211424.3051457112,3371995.5204029959,3540595.296423146,3717625.061244302,3903506.3143065209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7415059.7562366249,null,null,47000,94636.875,196668.11249999999,302742.74474999995,363426.59772000008,370695.12967440003,378109.03226788808,385671.21291324572,393384.63717151061,401252.32991494081,409277.37651323975,417462.9240435044,425812.18252437457,434328.42617486208,443014.99469835946,451875.29459232639,460912.800484173,470131.05649385654,479533.67762373347,489124.35117620829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,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,197711076969.43945,null,null,166666.66666666669,1423025000,5215128354.166667,9007242131.302084,11377367382.677214,11377505265.609962,11377657054.164148,11377824150.928057,11378008099.981476,11378210601.171198,11378433525.827026,11378678934.06366,11378949093.828482,11379246501.871529,11379573906.831551,11379934334.651791,11380331116.56061,11380767919.875784,11381248781.917534,11381778147.344009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,35125378.473083302,null,null,166666.66666666669,683333.33333333349,751666.66666666674,826833.33333333337,909516.66666666698,1000468.3333333335,1100515.166666667,1210566.683333334,1331623.3516666675,1464785.6868333344,1611264.2555166679,1772390.6810683347,1949629.7491751683,2144592.7240926856,2359051.9965019538,2594957.1961521497,2854452.9157673647,3139898.2073441008,3453888.0280785114,3799276.8308863626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000,null,null,0,9000000,33000000,57000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,72000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,17951590.966363259,null,null,0,341666.66666666669,376687.5,415297.96875,457866.01054687507,504797.27662792976,556538.99748229259,613584.24472422758,676476.62980846083,745815.4843638282,822261.57151112077,906543.38259101042,999464.07930658909,1101909.1474355145,1214854.8350476548,1339377.4556400394,1476663.6448431434,1628021.6684395657,1794893.8894546214,1978870.51312372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625500000,null,null,0,4500000,16500000,28500000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7506000000,null,null,0,54000000,198000000,342000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,432000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,625500000,null,null,0,4500000,16500000,28500000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,36000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,187650000000,null,null,0,1350000000,4950000000,8550000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,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,990656790664.78845,null,null,-17742958.333333336,7181007707.0833321,26376262435.346878,45527412183.776215,57484633050.563232,57408857527.685364,57346377963.645279,57299757659.561882,57218916371.874687,57152734685.889709,57103193241.863213,57017329583.302361,56947205768.440742,56894541135.229317,56803325904.209244,56728999941.41713,56672991111.675156,56576068521.219383,56497257474.745087,56437661355.593475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,202985000000.00003,null,null,0,8070555555.5555553,10581666666.666666,10759444444.444445,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,10848333333.333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,193651666666.66666,null,null,0,7981666666.666666,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,10315000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18651666666.666664,null,null,0,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,981666666.66666675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,175000000000.00003,null,null,0,7000000000,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,9333333333.333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,9333333333.3333321,null,null,0,88888888.888888896,266666666.66666669,444444444.44444442,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Бурение скважин",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9333333333.3333321,null,null,0,88888888.888888896,266666666.66666669,444444444.44444442,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,533333333.33333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",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]
[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,62828571874.999992,null,null,2265656249.9999995,4580046874.999999,4425321874.999999,4270596874.999999,4115871874.9999995,3961146874.9999995,3806421874.999999,3651696874.999999,3496971874.999999,3342246874.999999,3187521875,3032796875,2878071875,2723346875.0000005,2568621875.000001,2413896875.0000014,2259171875.000001,2104446875.0000005,1949721875,1794996874.9999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,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,724843218789.78833,null,null,-2283399208.333333,-5469594723.4722223,11369273893.68021,30497370864.331772,42520427842.229889,42599377319.352028,42691622755.311951,42799727451.228546,42873611163.541351,42962154477.556381,43067338033.529877,43136199374.969025,43220800560.107407,43322860926.895981,43386370695.875916,43466769733.083794,43565485903.341827,43623288312.886047,43699202266.411758,43794331147.260147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[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,142749999999.99997,null,null,4625000000,13000000000,13000000000,12713235294.117649,11948529411.764706,11183823529.411764,10419117647.058825,9654411764.705883,8889705882.3529415,8124999999.9999981,7360294117.6470566,6595588235.2941141,5830882352.9411736,5066176470.5882311,4301470588.2352886,3536764705.8823476,2772058823.5294056,2007352941.1764646,1242647058.8235257,477941176.47058678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[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,582093218789.78845,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197908,17784135570.214127,30571898430.465187,31415553789.940262,32272505108.25312,33145315686.522667,33983905281.188408,34837154477.556381,35707043915.88282,36540611139.674904,37389918207.166237,38256684456.307747,39084900107.640633,39930005027.201447,40793427079.812424,41615935371.709587,42456555207.588234,43316389970.789558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[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,116418643757.95767,null,null,0,0,0,0,4269462792.5107927,6283110757.9880514,6454501021.6506252,6629063137.304533,6796781056.2376785,6967430895.5112839,7141408783.1765594,7308122227.9349823,7477983641.4332504,7651336891.2615509,7816980021.5281219,7986001005.4402924,8158685415.9624786,8323187074.3419189,8491311041.5176239,8663277994.1579285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,465674575031.83075,null,null,-6908399208.333333,-18469594723.472221,-1630726106.3197908,17784135570.214127,26302435637.954391,25132443031.952209,25818004086.602501,26516252549.218132,27187124224.950729,27869723582.045097,28565635132.706264,29232488911.739929,29911934565.732986,30605347565.046196,31267920086.112511,31944004021.761154,32634741663.849941,33292748297.367668,33965244166.07061,34653111976.63163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[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,1512000000000,null,null,0,14400000000,43200000000,72000000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,14400000000,43200000000,72000000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,86400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 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","Продукт - 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,69712630887.049164,null,null,4500000,770715000,1891775250,3084916950,3483719766,3541320588.8699999,3640452782.3099995,3695878299.7493992,3756987012.732182,3862156356.7526789,3920957288.2041378,3985787521.8075733,4097361678.8789158,4159743587.0557694,4228521981.8856535,4346891005.1226435,4413071971.5074673,4486038970.58249,4611616667.3346119,3730218208.2556577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3242249786.2954435,null,null,0,24492187.5,80625000,140844140.625,173691796.875,173812500,178809609.375,179026875,179026875,184173897.65625,184397681.25,184397681.25,189699114.5859375,189929611.6875,189929611.6875,195390088.02351564,195627500.03812498,195627500.03812498,201251790.66422108,201496325.03926873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,960081415.57367873,null,null,0,4007812.5,20671875,38426484.375,51926484.375,52143750,53316984.375,53708062.5,53708062.5,54916493.90625,55319304.375,55319304.375,56563988.723437496,56978883.506250001,56978883.506250001,58260908.385140613,58688250.011437491,58688250.011437491,60008735.636694834,60448897.51178062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177]
[178,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,287828936.55604237,null,null,90000,4187000,8317000,12507700,15078300,15082500,15334459.5,15591849,15596175,15859365.285,16152952.469999999,16157408.25,16432900.643550001,16769189.444100002,16773778.897500001,17062823.742856499,17449569.087423,17454296.224424999,17758357.631142195,18173311.38004569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,"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,19665446.399999999,null,null,0,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,1492992,1492992,1791590.3999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,19665446.399999999,null,null,0,600000,600000,600000,720000,720000,720000,864000,864000,864000,1036800,1036800,1036800,1244160,1244160,1244160,1492992,1492992,1492992,1791590.3999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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,"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,40938333.279595181,null,null,0,1780000,1920000,1920000,1998600,2002800,2002800,2086278,2090604,2090604,2179358.34,2183814.12,2183814.12,2278280.2902000002,2282869.7436000002,2282869.7436000002,2383524.0189060001,2388251.1559079997,2388251.1559079997,2495614.5914731808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,"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,24659435.724488351,null,null,0,1150000,1200000,1200000,1234500,1236000,1236000,1271535,1273080,1273080,1309681.0499999998,1311272.3999999999,1311272.3999999999,1348971.4815000002,1350610.5720000002,1350610.5720000002,1389440.6259449997,1391128.8891599998,1391128.8891599998,1431123.8447233501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"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,7308276.7951068301,null,null,0,270000,360000,360000,368100,370800,370800,379143,381924,381924,390517.29,393381.72,393381.72,402232.80869999999,405183.17159999994,405183.17159999994,414299.79296099988,417338.6667479999,417338.6667479999,426728.78674983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"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,8970620.7600000016,null,null,0,360000,360000,360000,396000.00000000006,396000.00000000006,396000.00000000006,435600.00000000006,435600.00000000006,435600.00000000006,479160.00000000017,479160.00000000017,479160.00000000017,527076.00000000012,527076.00000000012,527076.00000000012,579783.60000000021,579783.60000000021,579783.60000000021,637761.96000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,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,65929500,null,null,0,567000,1827000,3087000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3748500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,65929500,null,null,0,567000,1827000,3087000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3780000,3748500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161295656.8764472,null,null,90000,1240000,3970000,6900700,8579700,8579700,8831659.5,8861571,8861571,9124761.2850000001,9156794.129999999,9156794.129999999,9432286.52355,9466749.1539000012,9466749.1539000012,9755793.9992564991,9793053.0685169995,9793053.0685169995,10097114.475234196,10137606.38857251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121203067.02169657,null,null,0,962500,3062500,5312125,6489000,6489000,6675558.75,6683670,6683670,6875825.5124999993,6884180.0999999996,6884180.0999999996,7082100.2778750006,7090705.5030000005,7090705.5030000005,7294563.2862112485,7303426.6680899989,7303426.6680899989,7513400.1847975878,7522529.4681326998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"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,35890762.014750667,null,null,0,157500,787500,1450575,1946700,1946700,1990500.75,2005101,2005101,2050215.7725,2065254.0299999998,2065254.0299999998,2111722.2456749994,2127211.6508999998,2127211.6508999998,2175073.9130452499,2191028.0004269998,2191028.0004269998,2240326.1304366072,2256758.84043981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"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,4201827.84,null,null,90000,120000,120000,138000,144000,144000,165600,172800,172800,198720,207360,207360,238464,248832,248832,286156.79999999993,298598.39999999997,298598.39999999997,343388.15999999997,358318.07999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,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,237633522235.29727,null,null,17885353.125,1711253990.65625,6281954997.9412498,10756380170.809574,13586736064.278492,13832115559.878561,13591962050.160082,13593059727.403112,13853411776.025169,13595421624.713629,13596692967.876682,13857229789.118658,13599436386.937632,13600917402.86286,13861677852.271215,13604123158.145647,13605859188.064873,13866892294.742275,13609629360.463823,13610882519.822487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"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,300665837.68654716,null,null,10752500,11542575,11888852.25,12245517.817499999,12612883.352025,12991269.85258575,13381007.948163319,13782438.186608221,14195911.332206465,14621788.67217266,15060442.332337843,15512255.602307979,15977623.270377215,16456951.968488533,16950660.527543187,17459180.343369488,17982955.75367057,18522444.426280681,19078117.759069104,19650461.291841175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"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,64313548.168245383,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301012,3036558.5737340031,3127655.3309460236,3221484.990874405,3318129.540600637,3417673.4268186558,3520203.6296232152,3625809.7385119116,3734584.0306672691,3846621.5515872869,3962020.1981349052,4080880.8040789529,4203307.2282013213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,57882193.351420842,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020298,2653303.608117091,2732902.7163606035,2814889.7978514214,2899336.4917869642,2986316.5865405733,3075906.0841367906,3168183.2666608933,3263228.7646607207,3361125.6276005423,3461959.3964285585,3565818.1783214151,3672792.7236710573,3782976.5053811893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"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,38588128.900947228,null,null,1380000,1481400,1525842,1571617.26,1618765.7778,1667328.7511339998,1717348.6136680199,1768869.0720780606,1821935.1442404024,1876593.1985676142,1932890.9945246428,1990877.7243603824,2050604.0560911936,2112122.1777739292,2175485.8431071467,2240750.4184003612,2307972.930952372,2377212.1188809429,2448528.4824473718,2521984.3369207927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41803806.309359498,null,null,1495000,1604850,1652995.5,1702585.365,1753662.9259499998,1806272.8137284999,1860460.9981403546,1916274.8280845657,1973763.0729271024,2032975.9651149157,2093965.2440683632,2156784.2013904136,2221487.7274321257,2288132.3592550899,2356776.3300327421,2427479.6199337253,2500304.0085317367,2575313.1287876889,2652572.5226513194,2732149.6983308583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45019483.717771776,null,null,1610000,1728300,1780149,1833553.4700000004,1888560.0740999999,1945216.8763229998,2003573.3826126899,2063680.5840910706,2125591.0016138027,2189358.7316622166,2255039.4936120836,2322690.6784204459,2392371.3987730592,2464142.5407362506,2538066.8169583385,2614208.8214670885,2692635.0861111009,2773414.1386944344,2856616.562855267,2942315.0597409247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20901903.154679749,null,null,747500,802425,826497.75,851292.6825,876831.46297499991,903136.40686424996,930230.49907017732,958137.41404228285,986881.53646355122,1016487.9825574579,1046982.6220341816,1078392.1006952068,1110743.8637160629,1144066.1796275449,1178388.1650163711,1213739.8099668627,1250152.0042658683,1287656.5643938445,1326286.2613256597,1366074.8491654291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32156774.084122691,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650506,1518279.2868670016,1563827.6654730118,1610742.4954372025,1659064.7703003185,1708836.7134093279,1760101.8148116076,1812904.8692559558,1867292.0153336346,1923310.7757936434,1981010.0990674526,2040440.4020394764,2101653.6141006607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90199751.305964172,null,null,3225750,3462772.5,3566655.6750000003,3673655.3452500002,3783865.0056074997,3897380.9557757243,4014302.3844489958,4134731.4559824662,4258773.3996619396,4386536.601651798,4518132.699701352,4653676.6806923933,4793286.9811131647,4937085.5905465595,5085198.158262956,5237754.1030108454,5394886.7261011694,5556733.3278842047,5723435.3277207306,5895138.3875523526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"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,205364282.97742593,null,null,3707103.125,10218643.15625,11945465.016249999,14570440.084325001,7498456.7082015006,7420590.338246,7778274.8304900192,8153576.6468528779,8547371.3155306447,8960578.034369003,9394161.8522105142,9849135.9592665657,10326564.091964327,10827563.057991665,11353305.387548953,11905022.117117262,12484005.712367801,13091613.137168763,13729269.075993419,13603143.3302816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,115119771.28308959,null,null,2594503.125,2515475.15625,2758096.6875,4181327.0296875006,4390393.3811718756,4609913.0502304696,4840408.7027419917,5082429.1378790932,5336550.5947730467,5603378.1245117001,5883547.0307372836,6177724.382274149,6486610.6013878556,6810941.1314572487,7151488.1880301107,7509062.5974316178,7884515.7273031976,8278741.5136683602,8692678.589351777,8331986.5317023266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"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,12963234.880000001,null,null,440000,3809000,4164160.0000000009,4330726.4000000004,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11673136.962890625,null,null,495000,3364921.875,3714046.875,3899749.2187500009,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,56710068.143961735,null,null,121200,415681.875,1073159.71875,1795346.1421875001,2253183.9356250009,2365843.1324062506,2484135.2890265626,2608342.0534778908,2738759.1561517846,2875697.1139593744,3019481.9696573429,3170456.0681402106,3328978.8715472217,3495427.8151245811,3670199.2058808105,3853709.1661748532,4046394.6244835951,4248714.3557077749,4461150.0734931622,4684207.5771678248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,"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,8898071.7074839491,null,null,56400,113564.25,236001.73499999999,363291.29369999992,436111.91726400005,444834.15560928005,453730.83872146567,462805.45549589483,472061.56460581272,481502.79589792894,491132.85181588767,500955.50885220524,510974.61902924947,521194.11140983447,531617.9936380313,542250.35351079167,553095.36058100755,564157.2677926278,575440.41314848012,586949.22141144995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,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,237037292363.32733,null,null,200000,1686030000,6254554025,10725890557.5625,13562840859.212658,13807806318.731953,13566788464.996979,13566988981.113668,13826409719.97777,13567452721.405436,13567720230.992435,13827214720.87639,13568338912.594179,13568695802.245834,13828288688.197859,13569521201.58215,13569997339.87273,13829721503.850941,13571098538.301041,13571733776.812813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42150454.167699963,null,null,200000,820000,902000.00000000012,992200.00000000023,1091420.0000000002,1200562.0000000005,1320618.2000000007,1452680.0200000007,1597948.0220000008,1757742.8242000011,1933517.1066200011,2126868.8172820015,2339555.6990102022,2573511.2689112225,2830862.3958023447,3113948.6353825796,3425343.4989208374,3767877.848812921,4144665.6336942133,4559132.1970636351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"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,1328400000,null,null,0,0,50400000,0,0,241200000,0,0,259200000,0,0,259200000,0,0,259200000,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,21541909.159635913,null,null,0,410000,452025,498357.5625,549439.21265624999,605756.73195351567,667846.79697875108,736301.09366907296,811771.95577015297,894978.58123659389,986713.88581334474,1087852.0591092124,1199356.8951679068,1322290.9769226173,1457825.8020571857,1607252.9467680473,1771996.3738117721,1953626.0021274788,2153872.6673455457,2374644.6157484641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"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,750600000,null,null,0,5400000,19800000,34200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,8964000000,null,null,0,54000000,223200000,396000000,514800000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,518400000.00000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,750600000,null,null,0,5400000,19800000,34200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,43200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,225180000000,null,null,0,1620000000,5940000000,10260000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,12960000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,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,1200163686739.228,null,null,-22475353.125,11885344009.34375,34916655877.058746,57966924554.19043,69088847588.471497,68785525101.251434,68920124114.279907,68862735186.347488,68541270098.742645,68687472261.686195,68626479805.824181,68301108295.198761,68440505930.230522,68375661325.443527,68046117891.751877,68178272016.580193,68109303521.29068,67775298688.401245,67899735088.269516,68778780737.990753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,390540000000,null,null,304140000000,73600000000,6400000000,6400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371340000000,null,null,304140000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19200000000,null,null,0,6400000000,6400000000,6400000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61950414062.499992,null,null,629999999.99999988,3945020312.499999,4502684374.999999,4347959374.999999,4193234374.9999995,4038509374.9999995,3883784374.9999995,3729059374.9999995,3574334374.999999,3419609374.999999,3264884374.9999995,3110159375,2955434375,2800709375,2645984375.000001,2491259375.000001,2336534375.000001,2181809375.0000005,2027084375.0000002,1872359374.9999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,"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,65090000000.000015,null,null,11200000000,51223333333.333336,1066666666.6666718,1066666666.6666718,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195958264660.15369,null,null,-486252.08333333302,664973161.76041675,4266131392.2430205,8110580043.0992823,11292066328.902943,11532374240.256268,11519006826.648306,11509903359.878006,11496120189.773262,11481924732.670179,11472249106.019724,11457609724.558523,11442532151.50116,11432245039.195698,11416692889.152155,11400674779.746254,11389733205.972103,11373207004.46034,11356184999.057226,11344541737.342154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255]
[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,114237767342.50047,null,null,0,0,0,0,2725226671.0468431,6239334211.7673054,6413356055.7877655,6585430696.1629944,6753142317.0874863,6926573570.2328644,7097924306.508606,7264630638.3396378,7437432208.9301376,7608010673.1598511,7773645755.1211166,7945775112.5776978,8115528723.9590302,8280021266.6034393,8451431903.6364441,8620303231.5792542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257]
[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,502567240674.07422,null,null,-293591989101.04163,-15101316131.583336,20814506776.482403,40175051802.75782,51411653546.855057,46975307274.227859,47103976856.843849,47038341755.306488,46717673216.881897,46859364583.783142,46791422018.295853,46468708557.300606,46605107194.799225,46534696238.087967,46209794872.478607,46340562749.256241,46267507216.359543,45940261042.337471,46065033810.575836,46941576394.069351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,"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,100000000000,null,null,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,260000000000,null,null,200000000000,60000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,256176470588.23505,null,null,0,0,0,11470588235.294117,15294117647.058823,15294117647.058823,15294117647.058823,15294117647.058823,15294117647.058823,15294117647.058821,15294117647.058819,15294117647.058817,15294117647.058815,15294117647.058811,15294117647.058807,15294117647.058802,15294117647.05879,15294117647.058777,15294117647.058777,15294117647.058775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,142702205882.35291,null,null,2125000000,12250000000,13000000000,12856617647.058825,12139705882.352942,11375000000,10610294117.64706,9845588235.294117,9080882352.9411755,8316176470.5882339,7551470588.2352934,6786764705.882349,6022058823.5294094,5257352941.176466,4492647058.8235245,3727941176.470583,2963235294.1176405,2198529411.764699,1433823529.4117606,669117647.05882156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-38878676470.587944,null,null,297875000000,47750000000,-13000000000,-24327205882.352943,-27433823529.411766,-26669117647.058823,-25904411764.705883,-25139705882.352936,-24375000000,-23610294117.647057,-22845588235.294109,-22080882352.941166,-21316176470.588223,-20551470588.235279,-19786764705.882332,-19022058823.529381,-18257352941.17643,-17492647058.823475,-16727941176.470535,-15963235294.117596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275]
[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,463688564203.48627,null,null,4283010898.9583359,32648683868.416664,7814506776.4824028,15847845920.404875,23977830017.443298,20306189627.169041,21199565092.137962,21898635872.953552,22342673216.881897,23249070466.136093,23945833783.001736,24387826204.359444,25288930724.211002,25983225649.852692,26423030166.596275,27318503925.72686,28010154275.183105,28447613983.513992,29337092634.105297,30978341099.951759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[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,463688564203.48627,null,null,4283010898.9583359,36931694767.375,44746201543.857407,60594047464.262283,84571877481.705582,104878067108.87462,126077632201.01257,147976268073.96613,170318941290.84802,193568011756.98413,217513845539.98587,241901671744.34531,267190602468.5563,293173828118.409,319596858285.00525,346915362210.73212,374925516485.91522,403373130469.4292,432710223103.53448,463688564203.48627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[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,586676794451.30505,null,null,297227510898.95837,344532953378.48608,347454079321.63513,358262805693.42896,370891214881.70557,380349072675.54126,390734343352.90839,401818856322.63232,413313197856.18091,425750020695.0061,438883815893.18164,452423310579.20776,466902164327.44385,482075562736.18542,497650261565.94843,514160990550.65771,531363663698.63,548962946544.96057,567494705633.61853,586676794451.30505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,122464999999.99995,null,null,253450000000,306712777777.77777,301464444444.4444,296038333333.33337,285190000000,274341666666.66666,263493333333.33331,252644999999.99997,241796666666.66663,230948333333.33331,220100000000,209251666666.66669,198403333333.33337,187555000000.00006,176706666666.66678,165858333333.33344,155010000000.00009,144161666666.66672,133313333333.33334,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,297378076.97393799,null,null,0,301275000,602550000,930939750,958867942.5,958867942.5,987633980.77499962,1017263000.1982498,1017263000.1982498,1047780890.2041969,1079214316.9103279,1079214316.9103279,1111590746.4176369,1144938468.8101654,1144938468.8101654,1179286622.8744659,1214665221.5606995,1214665221.5606995,1251105178.2075195,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,225852170.84483427,null,null,0,53872500,107550000,166151812.5,170469457.5,170470957.5,175743837.78750038,180325248.46800041,180326898.46800232,185894714.48453903,190756036.2854805,190757851.2854805,196637779.1365509,201796148.96617126,201798145.46617126,208008383.717659,213481991.15400082,213484187.30400079,220044018.54311365,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,463688564203.48633,null,null,4283010898.9583359,36931694767.375,44746201543.857407,60594047464.262291,84571877481.705582,104878067108.87462,126077632201.01259,147976268073.96613,170318941290.84802,193568011756.9841,217513845539.98584,241901671744.34528,267190602468.55627,293173828118.409,319596858285.00531,346915362210.73218,374925516485.91522,403373130469.4292,432710223103.53455,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,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,39490000000,533333333.33333588,533333333.33333588,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,586676794451.30481,null,null,297227510898.95831,344532953378.48608,347454079321.63513,358262805693.42896,370891214881.70557,380349072675.54126,390734343352.90839,401818856322.63239,413313197856.18091,425750020695.0061,438883815893.18164,452423310579.20764,466902164327.44379,482075562736.18524,497650261565.94812,514160990550.65753,531363663698.62976,548962946544.96045,567494705633.61841,586676794451.30481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,465674575031.83087,null,null,-6908399208.333333,-25377993931.805557,-27008720038.125351,-9224584467.9112244,17077851170.043169,42210294201.995384,68028298288.597885,94544550837.816025,121731675062.76675,149601398644.81186,178167033777.51816,207399522689.25809,237311457254.99109,267916804820.03729,299184724906.14978,331128728927.91095,363763470591.76093,397056218889.1286,431021463055.19922,465674575031.83087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,3600000000,7200000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,50985000,105909750,171865800,177021774,176136665.13000107,182332427.22000122,187802400.03659821,186863388.0364151,193436472.03769684,199239566.19882965,198243368.367836,205216753.18479156,211373255.78032684,210316389.5014267,217714453.45373535,224245887.05735016,223124657.62207031,230973263.66907501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220499.9999999553,null,null,0,63000,126000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000,188999.99999997765,188999.99999999627,188999.99999999627,189000.0000000149,189000,188999.99999999627,188999.9999999851,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,215999999.99995339,null,null,-208753.125,21380809.21875,24853001.90625038,107635652.00156543,197617434.60164368,42798306.331727177,129178221.64830306,215557132.7307215,42734989.367252983,129111738.83561066,215487325.77740854,42661692.066284865,129034776.66962153,215406515.50308144,42576841.278221518,128945683.34214218,215312967.50920242,42478615.884689957,128842546.67891867,215999999.99995339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9588585.6324483156,null,null,467500,2845587.5,5291283.25,7952709.2475000024,8090237.868675001,8106023.1297352463,8347658.823627308,8365950.4070861191,8383199.3880487084,8633104.0196901783,8652994.8135933951,8671843.2408136725,8930359.4475381076,8951994.8344761133,8972591.0198072493,9240080.4871864468,9263619.2434192747,9286125.2512276322,9562970.0976530015,9588585.6324483156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16029808.018686831,null,null,140250,4399770,8780353.7249999996,13548601.836750001,13773165.110602498,13777900.688920572,14188456.709588192,14196261.684625838,14201436.378914617,14624615.040282056,14632969.303453021,14638623.831619114,15074832.18366766,15083781.435499068,15089960.29109842,15539620.226044372,15549214.247736722,15555966.050079245,16019514.991581053,16029808.018686831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,878157812.5,null,null,1635656249.9999995,2270682812.5,2193320312.5,2115957812.5000019,2038595312.5,1961232812.5,1883870312.5,1806507812.5,1729145312.4999962,1651782812.5,1574420312.5,1497057812.5,1419695312.5,1342332812.5,1264970312.5,1187607812.5,1110245312.5,1032882812.5,955520312.5,878157812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3030022768.4539795,null,null,-145139.58333333302,710590331.07291663,1674518658.3792706,2634211173.9896336,2883105371.9998665,2883083921.6102219,2878634295.0379028,2874043911.5917435,2874017830.3748474,2869293462.7609711,2864418743.0493011,2864386873.9739227,2859370047.6418762,2854192464.814743,2854153325.1680298,2848824957.4820862,2843324516.6994324,2843276198.8206482,2837615670.5445862,3030022768.4539795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2180876415.4571991,null,null,0,0,0,0,1544236121.4639497,1588012667.6846962,1629157633.5475559,1672790074.6890945,1716428813.8392868,1757286139.1177063,1800770615.7856598,1844262205.3810043,1884813637.8841171,1928139855.985817,1971474122.3928223,2011700015.2554169,2054856707.2588654,2098022514.997345,2137901652.8785248,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,100000000000,null,null,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3823529411.7647095,null,null,200000000000,260000000000,260000000000,248529411764.70587,233235294117.64706,217941176470.58823,202647058823.52939,187352941176.47058,172058823529.41174,156764705882.35291,141470588235.29407,126176470588.23521,110882352941.17639,95588235294.117554,80294117647.058716,64999999999.999878,49705882352.94104,34411764705.882263,19117647058.823486,3823529411.7647095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,47794117.647064209,null,null,2500000000,3250000000,3250000000,3106617647.0588226,2915441176.4705887,2724264705.8823547,2533088235.2941132,2341911764.7058868,2150735294.1176453,1959558823.5294189,1768382352.9411774,1577205882.3529358,1386029411.7647095,1194852941.1764679,1003676470.5882416,812500000,621323529.41177368,430147058.82351685,238970588.23529053,47794117.647064209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,6.103515625E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":29,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,1251000000000,null,null,0,0,0,0,0,1500000000,3000000000,4500000000,6000000000,7500000000,9000000000,10500000000,12000000000,13500000000,15000000000,16500000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,0,0,0,0,1500000000,3000000000,4500000000,6000000000,7500000000,9000000000,10500000000,12000000000,13500000000,15000000000,16500000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 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","Продукт - 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,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,57598228944.251068,null,null,0,0,0,0,0,56250000,112500000,172125000,231750000,289687500,347625000,405562500,463500000,530128125,596756250,656431875,716107500,716107500,716107500,726849112.5,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,748654585.875,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,771114223.45124996,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,794247650.15478742,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,818075079.6594311,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,842617332.04921401,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,867895852.01069045,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,893932727.57101119,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,920750709.3981415,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,948373230.6800859,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,976824427.60048831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 2",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]
[26,null,null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 3",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]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,968915809.01265097,null,null,0,0,0,0,0,1054687.5,2109375,3164062.5,4218750,5273437.5,6328125,7382812.5,8564062.5,9776953.125,10863281.25,11949609.375,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13231476.5625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13628420.859375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14037273.485156249,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14458391.689710936,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14892143.440402264,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 2","Сырье и материалы - 1",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","Продукт - 2","Сырье и материалы - 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]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",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","Продукт - 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","Продукт - 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","Продукт - 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","Продукт - 3","Сырье и материалы - 1",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","Продукт - 3","Сырье и материалы - 2",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","Продукт - 3","Сырье и материалы - 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]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 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,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,2878359375,4314164062.5,5749968750,7187460937.5,8624953125,10062445312.5,11499389062.5,12927505078.125,14356169531.25,15791786484.375,17227403437.5,17227403437.5,17227403437.5,17216661825,17205920212.5,17205920212.5,17205920212.5,17205920212.5,17205072876.5625,17193161679.75,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17170702042.17375,17159306265.4725,17159306265.4725,17159306265.4725,17159306265.4725,17158433509.456875,17145823103.438963,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17121995673.934319,17109905894.431963,17109905894.431963,17109905894.431963,17109905894.431963,17109006955.735868,17095655544.152348,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17070377024.190872,17057550977.116823,17057550977.116823,17057550977.116823,17057550977.116823,17056625070.259846,17042488334.916597,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17015670353.089468,17002063199.748608,17002063199.748608,17002063199.748608,17002063199.748608,17001109515.685923,16986140463.682152,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16957689266.761749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,2878359375,4314164062.5,5749968750,7187460937.5,8624953125,10062445312.5,11499389062.5,12927505078.125,14356169531.25,15791786484.375,17227403437.5,17227403437.5,17227403437.5,17216661825,17205920212.5,17205920212.5,17205920212.5,17205920212.5,17205072876.5625,17193161679.75,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17170702042.17375,17159306265.4725,17159306265.4725,17159306265.4725,17159306265.4725,17158433509.456875,17145823103.438963,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17121995673.934319,17109905894.431963,17109905894.431963,17109905894.431963,17109905894.431963,17109006955.735868,17095655544.152348,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17070377024.190872,17057550977.116823,17057550977.116823,17057550977.116823,17057550977.116823,17056625070.259846,17042488334.916597,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17015670353.089468,17002063199.748608,17002063199.748608,17002063199.748608,17002063199.748608,17001109515.685923,16986140463.682152,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16957689266.761749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 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","Продукт - 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,272200064.35550529,null,null,0,25000,25000,25000,540000,1027500,1042500,1530000,1545000,2032500,2032500,2505000,2545950,3033687.5,3033687.5,3516425,3553125,3554625,3556125,3557625,3559125,3560625,3560625,3560625,3623892.75,3629892.75,3629892.75,3629892.75,3671943.75,3673593.75,3675243.75,3676893.75,3678543.75,3680193.75,3680193.75,3680193.75,3745359.5324999997,3752559.5324999997,3752559.5324999997,3752559.5324999997,3800972.0625,3802787.0625,3804602.0625,3806417.0625,3808232.0625,3810047.0625,3810047.0625,3810047.0625,3877167.8184749996,3885807.8184749996,3885807.8184749996,3885807.8184749996,3941792.7243749998,3943789.2243749998,3945785.7243749998,3947782.2243749998,3949778.7243749998,3951775.2243749998,3951775.2243749998,3951775.2243749998,4020909.6030292497,4031277.6030292497,4031277.6030292497,4031277.6030292497,4096286.0561062498,4098482.2061062497,4100678.3561062496,4102874.50610625,4105070.6561062499,4107266.8061062498,4107266.8061062498,4107266.8061062498,4178475.2161201276,4190916.8161201277,4190916.8161201277,4190916.8161201277,4266688.3227894381,4269104.0877894377,4271519.8527894374,4273935.617789438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16387872,null,null,0,0,0,0,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16387872,null,null,0,0,0,0,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,39214211.681109242,null,null,0,0,0,0,390000,405000,420000,435000,450000,465000,465000,465000,465000,465000,465000,465000,476700,478200,479700,481200,482700,484200,484200,484200,484200,484200,484200,484200,496251,497901,499551,501201,502851,504501,504501,504501,504501,504501,504501,504501,516913.52999999997,518728.53,520543.53,522358.53,524173.53,525988.53,525988.53,525988.53,525988.53,525988.53,525988.53,525988.53,538773.43590000004,540769.93590000004,542766.43590000004,544762.93590000004,546759.43590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,548755.93590000004,561924.38897699991,564120.53897699993,566316.68897699995,568512.83897699998,570708.988977,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,572905.13897699991,586468.64564631006,588884.41064631008,591300.17564631009,593715.9406463101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,7415741.5017944314,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7079331.8399999999,null,null,0,0,0,0,0,15000,30000,45000,60000,75000,75000,75000,75000,75000,75000,75000,75000,76500,78000,79500,81000,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,84150.000000000015,85800.000000000015,87450.000000000015,89100.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,92565.000000000029,94380.000000000044,96195.000000000044,98010.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,101821.50000000004,103818.00000000003,105814.50000000003,107811.00000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,112003.65000000004,114199.80000000003,116395.95000000004,118592.10000000005,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,123204.01500000006,125619.78000000006,128035.54500000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,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,55125000,null,null,0,0,0,0,0,131250,131250,262500,262500,393750,393750,525000,525000,656250,656250,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55125000,null,null,0,0,0,0,0,131250,131250,262500,262500,393750,393750,525000,525000,656250,656250,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161472980.67439607,null,null,0,25000,25000,25000,25000,366250,366250,707500,707500,1048750,1048750,1390000,1430950,1787437.5,1787437.5,2138925,2138925,2138925,2138925,2138925,2138925,2138925,2138925,2138925,2202192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2208192.75,2273358.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2280558.5324999997,2347679.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2356319.2884749998,2425453.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2435821.6671292498,2507030.0771431276,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,2519471.6771431277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,36454951.724860601,null,null,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,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,3501523.2000000007,null,null,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,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,1188930935819.0056,null,null,0,-25000,-25000,-25000,-540000,1438152187.5,2877316875,4312634062.5,5748423750,7185428437.5,8622920625,10059940312.5,11496843112.5,12924471390.625,14353135843.75,15788270059.375,17223850312.5,17223848812.5,17223847312.5,17213104200,17202361087.5,17202359587.5,17202359587.5,17202359587.5,17201448983.8125,17189531787,17178467926.125,17178467926.125,17178425875.125,17178424225.125,17178422575.125,17167025148.42375,17155627721.7225,17155626071.7225,17155626071.7225,17155626071.7225,17154688149.924376,17142070543.906462,17130332893.904175,17130332893.904175,17130284481.374176,17130282666.374176,17130280851.374176,17118189256.871819,17106097662.369463,17106095847.369463,17106095847.369463,17106095847.369463,17105129787.917395,17091769736.333874,17079317263.446447,17079317263.446447,17079261278.540546,17079259282.040546,17079257285.540546,17066429241.966497,17053601198.392448,17053599201.892448,17053599201.892448,17053599201.892448,17052604160.656816,17038457057.313568,17025246228.827297,17025246228.827297,17025181220.374222,17025179024.22422,17025176828.074221,17011567478.583363,16997958129.092503,16997955932.942503,16997955932.942503,16997955932.942503,16996931040.469803,16981949546.866032,16967934178.924946,16967934178.924946,16967858407.418278,16967855991.653278,16967853575.888277,16953415331.143959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,198274145154.21686,null,null,4959697.916666667,4180531.25,4180531.25,4347197.916666667,4566275.3125,244470470.36458334,478951932.60416669,718566739.63541675,953209231.53958333,1192923513.2921875,1427292664.8677082,1667025279.9536459,1901860435.5128856,2141696121.7436407,2375947906.1599164,2615803759.0573387,2850257788.7062802,2849908815.8111629,2849914399.5429988,2849936582.8763323,2850136402.1298189,2850136402.1298189,2850142558.1941681,2850166959.8608346,2850374560.8654985,2850374560.8654985,2850381347.9264436,2850408189.7597771,2850623918.1877046,2850623918.1877046,2850631400.9223962,2850660926.9390631,2850885146.7417474,2850885146.7417474,2850893396.4567447,2850925875.075078,2851158969.6619344,2851158969.6619344,2851168064.9727197,2851203791.4528861,2851446164.9606671,2851446164.9606671,2851456192.5408077,2851495491.6689911,2851747570.3300705,2851747570.3300705,2851758625.737175,2851801854.7781768,2852064088.3964128,2852064088.3964128,2852076276.9827456,2852123828.9278474,2852396692.4715872,2852396692.4715872,2852410130.3880196,2852462437.5276313,2852746432.8503079,2852746432.8503079,2852761248.1531744,2852818786.0067477,2853114443.7065258,2853114443.7065258,2853130777.5779362,2853194069.216867,2853501950.6478958,2853501950.6478958,2853519958.7411256,2853589579.5439491,2853910278.9929867,2853910278.9929867,2853930132.9157724,2854006715.7988787,2854340862.8423691,2854340862.8423691,2854362751.7922401,2854446992.9636569,2854795255.0218225,2854795255.0218225,2854819387.5890555,2854912052.8776135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,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,301485601.76636052,null,null,2805000,2805000,2805000,2805000,2889150,2889150,2889150,2889150,2975824.5,2975824.5,2975824.5,2975824.5,3065099.2349999999,3065099.2349999999,3065099.2349999999,3065099.2349999999,3157052.2120499997,3157052.2120499997,3157052.2120499997,3157052.2120499997,3251763.7784114992,3251763.7784114992,3251763.7784114992,3251763.7784114992,3349316.6917638443,3349316.6917638443,3349316.6917638443,3349316.6917638443,3449796.19251676,3449796.19251676,3449796.19251676,3449796.19251676,3553290.0782922623,3553290.0782922623,3553290.0782922623,3553290.0782922623,3659888.7806410305,3659888.7806410305,3659888.7806410305,3659888.7806410305,3769685.4440602618,3769685.4440602618,3769685.4440602618,3769685.4440602618,3882776.0073820697,3882776.0073820697,3882776.0073820697,3882776.0073820697,3999259.287603531,3999259.287603531,3999259.287603531,3999259.287603531,4119237.0662316359,4119237.0662316359,4119237.0662316359,4119237.0662316359,4242814.1782185864,4242814.1782185864,4242814.1782185864,4242814.1782185864,4370098.6035651444,4370098.6035651444,4370098.6035651444,4370098.6035651444,4501201.561672098,4501201.561672098,4501201.561672098,4501201.561672098,4636237.6085222606,4636237.6085222606,4636237.6085222606,4636237.6085222606,4775324.7367779277,4775324.7367779277,4775324.7367779277,4775324.7367779277,4918584.4788812669,4918584.4788812669,4918584.4788812669,4918584.4788812669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,64488898.773553118,null,null,600000,600000,600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,934780.44996045867,934780.44996045867,934780.44996045867,934780.44996045867,962823.86345927219,962823.86345927219,962823.86345927219,962823.86345927219,991708.5793630504,991708.5793630504,991708.5793630504,991708.5793630504,1021459.836743942,1021459.836743942,1021459.836743942,1021459.836743942,1052103.6318462603,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,58040008.896197796,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,38693339.264131889,null,null,360000,360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,560868.26997627516,560868.26997627516,560868.26997627516,560868.26997627516,577694.31807556329,577694.31807556329,577694.31807556329,577694.31807556329,595025.1476178302,595025.1476178302,595025.1476178302,595025.1476178302,612875.9020463652,612875.9020463652,612875.9020463652,612875.9020463652,631262.17910775612,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41917784.202809542,null,null,390000,390000,390000,390000,401700,401700,401700,401700,413751,413751,413751,413751,426163.53,426163.53,426163.53,426163.53,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,452116.88897699997,452116.88897699997,452116.88897699997,452116.88897699997,465680.39564630995,465680.39564630995,465680.39564630995,465680.39564630995,479650.8075156993,479650.8075156993,479650.8075156993,479650.8075156993,494040.3317411702,494040.3317411702,494040.3317411702,494040.3317411702,508861.54169340536,508861.54169340536,508861.54169340536,508861.54169340536,524127.38794420747,524127.38794420747,524127.38794420747,524127.38794420747,539851.20958253369,539851.20958253369,539851.20958253369,539851.20958253369,556046.74587000965,556046.74587000965,556046.74587000965,556046.74587000965,572728.14824610995,572728.14824610995,572728.14824610995,572728.14824610995,589909.99269349326,589909.99269349326,589909.99269349326,589909.99269349326,607607.29247429816,607607.29247429816,607607.29247429816,607607.29247429816,625835.51124852698,625835.51124852698,625835.51124852698,625835.51124852698,644610.57658598281,644610.57658598281,644610.57658598281,644610.57658598281,663948.8938835623,663948.8938835623,663948.8938835623,663948.8938835623,683867.36070006911,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45142229.141487159,null,null,420000,420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,654346.31497232104,654346.31497232104,654346.31497232104,654346.31497232104,673976.70442149055,673976.70442149055,673976.70442149055,673976.70442149055,694196.00555413531,694196.00555413531,694196.00555413531,694196.00555413531,715021.8857207594,715021.8857207594,715021.8857207594,715021.8857207594,736472.5422923821,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20958892.101404771,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32244449.386776559,null,null,300000,300000,300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,467390.22498022934,467390.22498022934,467390.22498022934,467390.22498022934,481411.9317296361,481411.9317296361,481411.9317296361,481411.9317296361,495854.2896815252,495854.2896815252,495854.2896815252,495854.2896815252,510729.918371971,510729.918371971,510729.918371971,510729.918371971,526051.81592313014,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,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,90445680.529908255,null,null,841500,841500,841500,841500,866745,866745,866745,866745,892747.35,892747.35,892747.35,892747.35,919529.77049999998,919529.77049999998,919529.77049999998,919529.77049999998,947115.66361499985,947115.66361499985,947115.66361499985,947115.66361499985,975529.13352344977,975529.13352344977,975529.13352344977,975529.13352344977,1004795.0075291533,1004795.0075291533,1004795.0075291533,1004795.0075291533,1034938.8577550279,1034938.8577550279,1034938.8577550279,1034938.8577550279,1065987.0234876787,1065987.0234876787,1065987.0234876787,1065987.0234876787,1097966.6341923091,1097966.6341923091,1097966.6341923091,1097966.6341923091,1130905.6332180784,1130905.6332180784,1130905.6332180784,1130905.6332180784,1164832.8022146209,1164832.8022146209,1164832.8022146209,1164832.8022146209,1199777.7862810593,1199777.7862810593,1199777.7862810593,1199777.7862810593,1235771.1198694906,1235771.1198694906,1235771.1198694906,1235771.1198694906,1272844.2534655759,1272844.2534655759,1272844.2534655759,1272844.2534655759,1311029.5810695433,1311029.5810695433,1311029.5810695433,1311029.5810695433,1350360.4685016293,1350360.4685016293,1350360.4685016293,1350360.4685016293,1390871.2825566782,1390871.2825566782,1390871.2825566782,1390871.2825566782,1432597.4210333782,1432597.4210333782,1432597.4210333782,1432597.4210333782,1475575.34366438,1475575.34366438,1475575.34366438,1475575.34366438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,171136902.48118812,null,null,1313197.9166666667,534031.25,534031.25,534031.25,560380.3125,3464575.3645833335,941870.9375,3540011.3020833335,1065451.35625,3779733.1088541672,1144290.934375,3858572.6869791672,1572847.6532187501,4408533.8839739589,1655253.6908750003,4490939.9216302093,1820112.8605628128,1471139.9654456254,1471139.9654456254,1471139.9654456254,1541971.2642350066,1541971.2642350066,1541971.2642350066,1541971.2642350066,1616289.6139741985,1616289.6139741985,1616289.6139741985,1616289.6139741985,1694268.2769308996,1694268.2769308996,1694268.2769308996,1694268.2769308996,1776089.1566805947,1776089.1566805947,1776089.1566805947,1776089.1566805947,1861943.2297358385,1861943.2297358385,1861943.2297358385,1861943.2297358385,1952030.9987482685,1952030.9987482685,1952030.9987482685,1952030.9987482685,2046562.9683618327,2046562.9683618327,2046562.9683618327,2046562.9683618327,2145760.1448495979,2145760.1448495979,2145760.1448495979,2145760.1448495979,2249854.560723145,2249854.560723145,2249854.560723145,2249854.560723145,2359089.8255629903,2359089.8255629903,2359089.8255629903,2359089.8255629903,2473721.7043809034,2473721.7043809034,2473721.7043809034,2473721.7043809034,2594018.7248905054,2594018.7248905054,2594018.7248905054,2594018.7248905054,2720262.8151313998,2720262.8151313998,2720262.8151313998,2720262.8151313998,2852749.9729642654,2852749.9729642654,2852749.9729642654,2852749.9729642654,2991790.9690303016,2991790.9690303016,2991790.9690303016,2991790.9690303016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,95933142.735907927,null,null,497031.25,497031.25,497031.25,497031.25,521882.8125,521882.8125,521882.8125,521882.8125,547976.953125,547976.953125,547976.953125,547976.953125,867495.23437500012,867495.23437500012,867495.23437500012,867495.23437500012,910869.99609375012,910869.99609375012,910869.99609375012,910869.99609375012,956413.49589843769,956413.49589843769,956413.49589843769,956413.49589843769,1004234.1706933593,1004234.1706933593,1004234.1706933593,1004234.1706933593,1054445.8792280275,1054445.8792280275,1054445.8792280275,1054445.8792280275,1107168.1731894286,1107168.1731894286,1107168.1731894286,1107168.1731894286,1162526.5818489003,1162526.5818489003,1162526.5818489003,1162526.5818489003,1220652.9109413454,1220652.9109413454,1220652.9109413454,1220652.9109413454,1281685.5564884127,1281685.5564884127,1281685.5564884127,1281685.5564884127,1345769.8343128331,1345769.8343128331,1345769.8343128331,1345769.8343128331,1413058.3260284751,1413058.3260284751,1413058.3260284751,1413058.3260284751,1483711.2423298983,1483711.2423298983,1483711.2423298983,1483711.2423298983,1557896.8044463939,1557896.8044463939,1557896.8044463939,1557896.8044463939,1635791.6446687132,1635791.6446687132,1635791.6446687132,1635791.6446687132,1717581.2269021494,1717581.2269021494,1717581.2269021494,1717581.2269021494,1803460.2882472565,1803460.2882472565,1803460.2882472565,1803460.2882472565,1893633.3026596194,1893633.3026596194,1893633.3026596194,1893633.3026596194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10802695.733333336,null,null,366666.66666666669,0,0,0,0,1505833.3333333335,162500,1505833.3333333335,169000.00000000003,1566066.666666667,169000.00000000003,1566066.666666667,175760.00000000003,1628709.3333333335,175760.00000000003,1628709.3333333335,182790.40000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9727614.1357421875,null,null,412500,0,0,0,0,1330273.4375,143554.6875,1330273.4375,150732.421875,1396787.109375,150732.421875,1396787.109375,158269.04296875003,1466626.4648437502,158269.04296875003,1466626.4648437502,166182.4951171875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,47258390.119968131,null,null,25250,25250,25250,25250,26512.5,83524.21875,89676.5625,146688.28125,160482.65625,220344.9609375,226804.921875,286667.2265625,307783.54687500006,370638.96679687506,377421.92578125006,440277.34570312512,469413.3199218752,469413.3199218752,469413.3199218752,469413.3199218752,492883.98591796891,492883.98591796891,492883.98591796891,492883.98591796891,517528.18521386723,517528.18521386723,517528.18521386723,517528.18521386723,543404.59447456058,543404.59447456058,543404.59447456058,543404.59447456058,570574.82419828849,570574.82419828849,570574.82419828849,570574.82419828849,599103.56540820305,599103.56540820305,599103.56540820305,599103.56540820305,629058.7436786131,629058.7436786131,629058.7436786131,629058.7436786131,660511.68086254387,660511.68086254387,660511.68086254387,660511.68086254387,693537.26490567124,693537.26490567124,693537.26490567124,693537.26490567124,728214.12815095438,728214.12815095438,728214.12815095438,728214.12815095438,764624.83455850219,764624.83455850219,764624.83455850219,764624.83455850219,802856.07628642779,802856.07628642779,802856.07628642779,802856.07628642779,842998.88010074897,842998.88010074897,842998.88010074897,842998.88010074897,885148.82410578651,885148.82410578651,885148.82410578651,885148.82410578651,929406.26531107549,929406.26531107549,929406.26531107549,929406.26531107549,975876.57857663021,975876.57857663021,975876.57857663021,975876.57857663021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7415059.7562366212,null,null,11750,11750,11750,11750,11985,23061.5625,24256.875,35333.4375,37259.32499999999,48557.41874999999,49776.63749999999,61074.731250000004,63539.828999999991,75063.884624999977,76307.487749999986,87831.543374999994,90856.649430000019,90856.649430000019,90856.649430000019,90856.649430000019,92673.782418600007,92673.782418600007,92673.782418600007,92673.782418600007,94527.258066972019,94527.258066972019,94527.258066972019,94527.258066972019,96417.80322831143,96417.80322831143,96417.80322831143,96417.80322831143,98346.159292877652,98346.159292877652,98346.159292877652,98346.159292877652,100313.0824787352,100313.0824787352,100313.0824787352,100313.0824787352,102319.34412830994,102319.34412830994,102319.34412830994,102319.34412830994,104365.7310108761,104365.7310108761,104365.7310108761,104365.7310108761,106453.04563109364,106453.04563109364,106453.04563109364,106453.04563109364,108582.10654371552,108582.10654371552,108582.10654371552,108582.10654371552,110753.74867458986,110753.74867458986,110753.74867458986,110753.74867458986,112968.8236480816,112968.8236480816,112968.8236480816,112968.8236480816,115228.20012104325,115228.20012104325,115228.20012104325,115228.20012104325,117532.76412346413,117532.76412346413,117532.76412346413,117532.76412346413,119883.41940593337,119883.41940593337,119883.41940593337,119883.41940593337,122281.08779405207,122281.08779405207,122281.08779405207,122281.08779405207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,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,197711076969.43945,null,null,0,0,0,166666.66666666669,250000.00000000003,237250000,474254166.66666669,711270833.33333337,948275208.33333337,1185275208.3333333,1422279802.0833333,1659298135.4166667,1896302958.8541667,2133302958.8541667,2370308023.4635415,2607328190.1302085,2844333507.9700522,2844333507.9700522,2844339091.7018881,2844361275.0352216,2844367137.953649,2844367137.953649,2844373294.0179982,2844397695.6846647,2844404159.5522313,2844404159.5522313,2844410946.6131763,2844437788.4465098,2844444914.8605018,2844444914.8605018,2844452397.5951934,2844481923.6118603,2844489780.4832869,2844489780.4832869,2844498030.1982841,2844530508.8166175,2844539171.017365,2844539171.017365,2844548266.3281503,2844583992.8083167,2844593542.8846407,2844593542.8846407,2844603570.4647813,2844642869.5929646,2844653398.5521121,2844653398.5521121,2844664453.9592166,2844707683.0002184,2844719291.1776786,2844719291.1776786,2844731479.7640114,2844779031.7091131,2844791829.7247629,2844791829.7247629,2844805267.6411953,2844857574.780807,2844871684.593061,2844871684.593061,2844886499.8959274,2844944037.7495008,2844959593.8175101,2844959593.8175101,2844975927.6889205,2845039219.3278513,2845056369.8928318,2845056369.8928318,2845074377.9860616,2845143998.7888851,2845162907.2867765,2845162907.2867765,2845182761.2095623,2845259344.0926685,2845280190.7115936,2845280190.7115936,2845302079.6614647,2845386320.8328815,2845409304.2302465,2845409304.2302465,2845433436.7974796,2845526102.0860376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,35125378.473083302,null,null,0,0,0,166666.66666666669,166666.66666666669,166666.66666666669,166666.66666666669,183333.33333333337,183333.33333333337,183333.33333333337,183333.33333333337,201666.66666666669,201666.66666666669,201666.66666666669,201666.66666666669,221833.3333333334,221833.3333333334,221833.3333333334,221833.3333333334,244016.66666666672,244016.66666666672,244016.66666666672,244016.66666666672,268418.33333333343,268418.33333333343,268418.33333333343,268418.33333333343,295260.16666666686,295260.16666666686,295260.16666666686,295260.16666666686,324786.18333333352,324786.18333333352,324786.18333333352,324786.18333333352,357264.80166666687,357264.80166666687,357264.80166666687,357264.80166666687,392991.2818333336,392991.2818333336,392991.2818333336,392991.2818333336,432290.41001666698,432290.41001666698,432290.41001666698,432290.41001666698,475519.45101833378,475519.45101833378,475519.45101833378,475519.45101833378,523071.39612016716,523071.39612016716,523071.39612016716,523071.39612016716,575378.53573218384,575378.53573218384,575378.53573218384,575378.53573218384,632916.38930540229,632916.38930540229,632916.38930540229,632916.38930540229,696208.02823594259,696208.02823594259,696208.02823594259,696208.02823594259,765828.83105953678,765828.83105953678,765828.83105953678,765828.83105953678,842411.71416549059,842411.71416549059,842411.71416549059,842411.71416549059,926652.8855820396,926652.8855820396,926652.8855820396,926652.8855820396,1019318.1741402438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000,null,null,0,0,0,0,0,1500000,3000000,4500000,6000000,7500000,9000000,10500000,12000000,13500000,15000000,16500000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,18000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,17951590.966363262,null,null,0,0,0,0,83333.333333333343,83333.333333333343,87500,87500,91875,91875,96468.750000000015,96468.750000000015,101292.1875,101292.1875,106356.79687500001,106356.79687500001,111674.63671875,111674.63671875,117258.36855468753,117258.36855468753,123121.28698242188,123121.28698242188,129277.35133154299,129277.35133154299,135741.21889812013,135741.21889812013,142528.27984302616,142528.27984302616,149654.69383517743,149654.69383517743,157137.42852693633,157137.42852693633,164994.29995328313,164994.29995328313,173244.01495094731,173244.01495094731,181906.21569849466,181906.21569849466,191001.52648341944,191001.52648341944,200551.60280759039,200551.60280759039,210579.18294796994,210579.18294796994,221108.14209536838,221108.14209536838,232163.54920013683,232163.54920013683,243771.72666014367,243771.72666014367,255960.31299315087,255960.31299315087,268758.32864280842,268758.32864280842,282196.24507494882,282196.24507494882,296306.0573286963,296306.0573286963,311121.36019513116,311121.36019513116,326677.4282048876,326677.4282048876,343011.2996151321,343011.2996151321,360161.86459588853,360161.86459588853,378169.95782568317,378169.95782568317,397078.45571696723,397078.45571696723,416932.37850281561,416932.37850281561,437778.99742795643,437778.99742795643,459667.94729935424,459667.94729935424,482651.34466432192,482651.34466432192,506783.91189753806,506783.91189753806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625500000,null,null,0,0,0,0,0,750000,1500000,2250000,3000000,3750000,4500000,5250000,6000000,6750000,7500000,8250000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,7506000000,null,null,0,0,0,0,0,9000000,18000000,27000000,36000000,45000000,54000000,63000000,72000000,81000000,90000000,99000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,625500000,null,null,0,0,0,0,0,750000,1500000,2250000,3000000,3750000,4500000,5250000,6000000,6750000,7500000,8250000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,187650000000,null,null,0,0,0,0,0,225000000,450000000,675000000,900000000,1125000000,1350000000,1575000000,1800000000,2025000000,2250000000,2475000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,2700000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,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,990656790664.78845,null,null,-4959697.916666667,-4205531.25,-4205531.25,-4372197.916666667,-5106275.3125,1193681717.1354165,2398364942.395833,3594067322.864583,4795214518.4604168,5992504924.2078123,7195627960.1322918,8392915032.5463543,9594982676.987114,10782775268.881359,11977187937.590084,13172466300.317661,14373592523.79372,14373939996.688837,14373932912.957001,14363167617.123669,14352224685.370182,14352223185.370182,14352217029.305832,14352192627.639166,14351074422.947002,14339157226.134502,14328086578.198557,14328059736.365223,14327801956.937296,14327800306.937296,14327791174.202604,14316364221.484688,14304742574.980753,14304740924.980753,14304732675.265755,14304700196.647423,14303529180.26244,14290911574.244528,14279164828.931456,14279129102.45129,14278838316.413507,14278836501.413507,14278824658.833366,14266693765.202827,14254350092.039392,14254348277.039392,14254337221.632288,14254293992.591286,14253065699.520981,14239705647.937462,14227240986.463701,14227193434.5186,14226864586.06896,14226862589.56896,14226847155.152527,14213966804.438866,14200854765.542139,14200852769.042139,14200837953.739273,14200780415.8857,14199489716.950291,14185342613.607044,14172115451.249361,14172052159.610432,14171679269.726326,14171677073.576324,14171656869.333096,14157977899.039413,14144047850.099516,14144045653.949516,14144025800.02673,14143949217.143623,14142590177.627434,14127608684.023663,14113571427.132706,14113487185.96129,14113063152.396454,14113060736.631454,14113034188.299221,14098503278.266346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,202985000000.00015,null,null,0,0,0,0,245416666.66666669,2600972222.2222223,2600972222.2222223,2623194444.4444447,2623194444.4444447,2645416666.6666665,2645416666.6666665,2667638888.8888888,2667638888.8888888,2689861111.1111112,2689861111.1111112,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,2712083333.3333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,193651666666.66666,null,null,0,0,0,0,245416666.66666669,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,2578750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18651666666.666656,null,null,0,0,0,0,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,175000000000.00006,null,null,0,0,0,0,0,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,2333333333.3333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,9333333333.3333282,null,null,0,0,0,0,0,22222222.222222224,22222222.222222224,44444444.444444448,44444444.444444448,66666666.666666672,66666666.666666672,88888888.888888896,88888888.888888896,111111111.11111112,111111111.11111112,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Бурение скважин",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9333333333.3333282,null,null,0,0,0,0,0,22222222.222222224,22222222.222222224,44444444.444444448,44444444.444444448,66666666.666666672,66666666.666666672,88888888.888888896,88888888.888888896,111111111.11111112,111111111.11111112,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",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]
[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,62828571874.999992,null,null,209999999.99999997,419999999.99999994,685218749.99999988,950437499.99999988,1159517187.4999998,1149846874.9999998,1140176562.4999998,1130506249.9999998,1120835937.4999998,1111165624.9999998,1101495312.4999998,1091824999.9999998,1082154687.4999998,1072484374.9999999,1062814062.4999998,1053143749.9999999,1043473437.4999999,1033803124.9999999,1024132812.4999999,1014462499.9999999,1004792187.4999999,995121874.99999988,985451562.49999988,975781249.99999988,966110937.49999976,956440624.99999988,946770312.49999988,937099999.99999976,927429687.49999988,917759374.99999988,908089062.49999976,898418749.99999976,888748437.49999976,879078124.99999976,869407812.49999976,859737499.99999976,850067187.49999976,840396874.99999988,830726562.49999988,821056249.99999976,811385937.49999988,801715625,792045312.49999988,782374999.99999988,772704687.5,763034375,753364062.5,743693750,734023437.5,724353125.00000012,714682812.50000012,705012500,695342187.50000012,685671875.00000024,676001562.50000012,666331250.00000012,656660937.50000024,646990625.00000024,637320312.50000024,627650000.00000024,617979687.50000024,608309375.00000036,598639062.50000036,588968750.00000036,579298437.50000024,569628125.00000024,559957812.50000024,550287500.00000024,540617187.50000012,530946875.00000012,521276562.50000012,511606250.00000006,501935937.5,492265625,482595312.49999994,472924999.99999994,463254687.49999988,453584374.99999982,443914062.49999982,434243749.99999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,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,724843218789.78833,null,null,-214959697.91666663,-424205531.24999994,-689424281.24999988,-954809697.91666651,-1410040129.4791665,-2557137380.0868053,-1342783842.3263893,-159633371.57986164,1051184136.5159721,2235922632.5411463,3448715980.9656258,4633451143.657465,5845189100.5982256,7020429782.7702484,8224512763.9789724,9407239216.9843273,10618035752.960386,10628053538.355503,10637716767.123669,10636621783.790335,10635349164.536848,10645017977.036848,10654682133.472498,10664328044.305832,10672880152.113668,10670633267.801168,10669232932.365223,10678876403.031889,10688288936.103962,10697957598.603962,10707618778.36927,10705862138.151354,10703910804.147419,10713579466.647419,10723241529.432423,10732879363.314089,10741378659.429108,10738431365.911194,10736354933.098122,10745989519.117956,10755369045.580173,10765037543.080173,10774696013.000034,10772235431.869495,10769562071.206059,10779230568.706059,10788889825.798954,10798516909.257952,10806958928.687647,10803269189.604128,10800474840.630367,10810097601.185266,10819439065.235626,10829107381.235626,10838762259.319195,10835552221.105532,10832110494.708805,10841778810.708805,10851434307.905939,10861047082.552366,10869426696.116957,10864949905.27371,10861393055.416027,10871000076.277098,10880297498.892992,10889965615.242992,10899615723.499762,10895607065.706079,10891347329.266182,10901015445.616182,10910665904.193398,10920259633.810291,10928570906.7941,10923259725.690329,10918892781.299374,10928478852.627956,10937725131.563122,10947393028.298122,10957036792.465889,10952176194.933014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[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,142749999999.99997,null,null,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,47794117.647058874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[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,582093218789.78833,null,null,-214959697.91666663,-924205531.25,-2314424281.25,-3454809697.9166665,-4660040129.479166,-5807137380.0868053,-4592783842.3263893,-3409633371.5798616,-2198815863.4840279,-1014077367.4588537,198715980.96562576,1383451143.657465,2595189100.5982246,3818223900.4173069,5070100999.2730904,6300621569.9255028,7559212223.5486221,7617024126.5907974,7674481473.0060196,7721180607.319746,7767702105.7133179,7825165035.8603783,7882623309.9430866,7940063338.4234791,7996409563.8783741,8041956797.2129326,8088350579.4240456,8145788167.737772,8202994818.4569035,8260457598.6039619,8317912896.0163288,8363950373.4454708,8409793157.0885963,8467255937.2356548,8524712117.667717,8582144069.1964417,8638437482.958519,8683284307.0876656,8729001991.9216518,8786430695.5885448,8843604339.6978226,8901066954.8448811,8958519542.4118004,9003853078.928318,9048973835.9119415,9106436451.059,9163889825.798954,9221311026.9050121,9277547163.9817657,9321651542.5453053,9366651311.2186031,9424068189.4205627,9481203771.117981,9538666204.7650394,9596115200.4956665,9640699279.9290619,9685051671.1793957,9742514104.8264542,9799963719.6706467,9857370611.9641323,9913544343.1757813,9956861669.9795952,10001098937.76897,10058500076.2771,10115591616.540052,10173053850.537109,10230498076.440941,10274283536.294315,10317817917.501478,10375280151.498537,10432724727.722809,10490112574.986763,10546217965.61763,10588700902.160919,10632128075.417023,10689508264.392662,10746548660.974888,10804010675.356945,10861448557.171772,10904382077.285954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[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,116418643757.95767,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190330376.4456391,1534896294.6012039,1544236121.4639497,1553540421.142664,1565033007.1720743,1576524661.9886169,1588012667.6846962,1599281912.7756748,1608391359.4425869,1617670115.8848076,1629157633.5475559,1640598963.6913815,1652091519.7207909,1663582579.2032661,1672790074.6890945,1681958631.417717,1693451187.4471321,1704942423.5335426,1716428813.8392868,1727687496.5917053,1736656861.4175377,1745800398.3843346,1757286139.1177063,1768720867.9395599,1780213390.9689789,1791703908.4823608,1800770615.7856598,1809794767.1823959,1821287290.211792,1832777965.15979,1844262205.3810043,1855509432.7963486,1864330308.5090561,1873330262.2437286,1884813637.8841171,1896240754.2235947,1907733240.9530029,1919223040.0991364,1928139855.985817,1937010334.2358704,1948502820.9653015,1959992743.9341278,1971474122.3928223,1982708868.6351624,1991372333.9959106,2000219787.5538025,2011700015.2554169,2023118323.3080139,2034610770.1074219,2046099615.2881775,2054856707.2588654,2063563583.5002899,2075056030.2997131,2086544945.5445709,2098022514.997345,2109243593.1235199,2117740180.4321899,2126425615.0833893,2137901652.8785248,2149309732.1949921,2160802135.0713806,2172289711.4343567,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,465674575031.83087,null,null,-214959697.91666663,-924205531.25,-2314424281.25,-3454809697.9166665,-4660040129.479166,-5807137380.0868053,-4592783842.3263893,-3409633371.5798616,-2198815863.4840279,-1014077367.4588537,198715980.96562576,1383451143.657465,2595189100.5982246,3818223900.4173069,5070100999.2730904,6300621569.9255028,7559212223.5486221,6426693750.1451588,6139585178.4048157,6176944485.8557968,6214161684.5706539,6260132028.6883049,6306098647.9544697,6352050670.7387829,6397127651.1026993,6433565437.7703457,6470680463.539238,6516630534.1902161,6562395854.765522,6608366078.8831711,6654330316.8130627,6691160298.7563763,6727834525.6708794,6773804749.7885227,6819769694.1341743,6865715255.3571548,6910749986.3668137,6946627445.6701279,6983201593.5373173,7029144556.4708385,7074883471.7582626,7120853563.8759022,7166815633.9294395,7203082463.1426582,7239179068.7295456,7285149160.847208,7331111860.639164,7377048821.5240078,7422037731.1854172,7457321234.0362492,7493321048.9748745,7539254551.5364456,7584963016.8943863,7630932963.8120365,7676892160.3965302,7712559423.9432449,7748041336.9435253,7794011283.8611526,7839970975.7365189,7885896489.57131,7930835474.5406189,7965489335.9836845,8000879150.215168,8046800061.0216827,8092473293.2320385,8138443080.4296875,8184398461.1527634,8219426829.03545,8254254334.0011883,8300224121.1988239,8346179782.1782379,8392090059.989418,8436974372.4941101,8470960721.7287292,8505702460.3336334,8551606611.5141373,8597238928.7798958,8643208540.2855644,8689158845.7374153,8723505661.8287544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 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","Продукт - 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,69712630887.049194,null,null,0,0,0,4500000,103500000,139770000,244710000,282735000,384705000,421785000,523755000,561530250,678795750,720881550,825910650,859329000,859329000,860188329,879093567,885108870,885108870,885108870,885108870,885993978.86999989,905466374.00999975,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,912573798.23609972,932630365.23029983,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939951012.18318272,960609276.18720889,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,968149542.5486784,989427554.47282529,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,997194028.82513881,1019110381.1070098,1026083765.9239687,1026083765.9239687,1026083765.9239687,1026083765.9239687,1027109849.6898926,1049683692.5402201,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1057923145.1805897,1081174203.316427,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1089660839.5360074,1113609429.4159198,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1122350664.7220876,1147017712.2983973,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1156021184.6637502,1141777833.4041567,277552871.84234554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3242249786.2954397,null,null,0,0,0,0,0,5273437.5,6914062.5,12304687.5,13945312.5,19335937.5,20976562.5,26367187.5,28710937.5,34400390.625,36090234.375,41642578.125,43332421.875,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44539453.125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45875636.71875,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47251905.8203125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48669462.994921871,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50129546.884769529,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,960081415.57367826,null,null,0,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177]
[178,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,287828936.55604237,null,null,0,30000,30000,30000,525250,999500,1164000,1498250,1662750,1997000,2161500,2495750,2686500,3048012.5,3216187.5,3557000,3766425,3770625,3770625,3770625,3770625,3770625,3770625,3770625,3811181.25,3841092.75,3841092.75,3841092.75,3894717.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3940816.6875,3972849.5324999997,3972849.5324999997,3972849.5324999997,4034896.2824999997,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4082378.1881249994,4116840.8184750006,4116840.8184750006,4116840.8184750006,4188855.2709750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4193444.7243750002,4237761.6337687494,4275020.7030292498,4275020.7030292498,4275020.7030292498,4358846.9191042501,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4409220.4727818128,4449712.3861201275,4449712.3861201275,4449712.3861201275,4547551.131677378,4552420.0827894378,4552420.0827894378,4520920.0827894378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,"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,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,"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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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,"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,40938333.279595174,null,null,0,0,0,0,340000,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,496500,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,518325,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,541497.75,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,566127.98250000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,592335.65197500004,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,620251.93453425006,625120.88564631017,625120.88564631017,625120.88564631017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,"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,24659435.724488355,null,null,0,0,0,0,250000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,307500,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,316725,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"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,7308276.7951068217,null,null,0,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"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,8970620.7600000054,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,159440.49000000008,159440.49000000008,159440.49000000008,159440.49000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,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,65929500,null,null,0,0,0,0,5250,120750,162750,278250,320250,435750,477750,593250,635250,750750,792750,908250,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,913500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,65929500,null,null,0,0,0,0,5250,120750,162750,278250,320250,435750,477750,593250,635250,750750,792750,908250,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,913500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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,161295656.87644708,null,null,0,30000,30000,30000,30000,248750,371250,590000,712500,931250,1053750,1272500,1421250,1667262.5,1793437.5,2018750,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2185481.25,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2257165.6875,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2332224.6581249996,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2366687.2884750003,2411004.1978687495,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2493909.6838048124,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продажам",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,121203067.02169648,null,null,0,0,0,0,0,218750,262500,481250,525000,743750,787500,1006250,1076250,1306812.5,1351875,1577187.5,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1662806.25,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1712690.4375,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1764071.1506249998,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1816993.2851437498,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1871503.0836980625,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"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,35890762.014750652,null,null,0,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"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,4201827.8400000008,null,null,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,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,237633522235.29727,null,null,4813400,4287337.5,4287337.5,4497278.125,4710118.875,287213385.4375,566791140.125,852539346.21875,1132258584.0025001,1418134501.5806251,1697577483.4712501,2033984428.8868749,2263416253.9551125,2549438420.2912688,2828740561.5907998,3114784934.972394,3394268589.7273755,3397469745.3982625,3397476445.8764658,3397521283.2763877,3397697703.1340175,3397718223.9733958,3397725611.2506151,3638974021.5205331,3397957514.2341805,3397978650.69874,3397986795.1718736,3398039090.0552878,3398229984.2566943,3398251754.8151908,3398260734.0968213,3398317254.234406,3398515896.9944897,3398538320.6697407,3398548220.3277378,3657809338.0332017,3398816096.1258454,3398839192.5113544,3398850106.8842964,3398916229.1921334,3399131490.4602714,3399155279.7373457,3399167312.8335137,3399238884.8455524,3399463059.6787791,3399487562.6341653,3399500829.1226907,3658778337.683023,3399811860.6168704,3399837098.6609182,3399851724.9645181,3399935702.6953263,3400179034.1433148,3400205029.3286843,3400221154.828403,3400312184.562458,3400565812.6931024,3400592587.7340326,3400610366.0974727,3659909085.7466073,3400973528.5187454,3401001106.810904,3401020707.4565964,3401127815.3594022,3401403622.7305169,3401432028.3714404,3401453638.0833163,3401569898.8795981,3401857655.203218,3401886913.0133686,3401910737.7207112,3661236988.8049765,3402337315.4348254,3402367450.9792809,3402393717.7191262,3402530876.3305912,3402844434.4508886,3402875474.0616779,3402904433.1423578,3402258178.1675634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"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,300665837.68654704,null,null,2337500,2805000,2805000,2805000,2875125,2889150,2889150,2889150,2961378.75,2975824.5,2975824.5,2975824.5,3050220.1125000003,3065099.2350000003,3065099.2350000003,3065099.2350000003,3141726.7158749998,3157052.2120500002,3157052.2120500002,3157052.2120500002,3235978.5173512497,3251763.7784114997,3251763.7784114997,3251763.7784114997,3333057.8728717873,3349316.6917638443,3349316.6917638443,3349316.6917638443,3433049.609057941,3449796.19251676,3449796.19251676,3449796.19251676,3536041.0973296794,3553290.0782922623,3553290.0782922623,3553290.0782922623,3642122.3302495689,3659888.7806410305,3659888.7806410305,3659888.7806410305,3751386.0001570568,3769685.4440602618,3769685.4440602618,3769685.4440602618,3863927.5801617689,3882776.0073820697,3882776.0073820697,3882776.0073820697,3979845.407566621,3999259.2876035315,3999259.2876035315,3999259.2876035315,4099240.7697936194,4119237.0662316373,4119237.0662316373,4119237.0662316373,4222217.992887428,4242814.1782185864,4242814.1782185864,4242814.1782185864,4348884.5326740518,4370098.6035651444,4370098.6035651444,4370098.6035651444,4479351.0686542727,4501201.561672098,4501201.561672098,4501201.561672098,4613731.6007139003,4636237.6085222606,4636237.6085222606,4636237.6085222606,4752143.5487353178,4775324.7367779287,4775324.7367779287,4775324.7367779287,4894707.8551973775,4918584.4788812669,4918584.4788812669,4918584.4788812669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"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,64313548.168245405,null,null,500000,600000,600000,600000,615000,618000,618000,618000,633450,636540,636540,636540,652453.5,655636.19999999995,655636.19999999995,655636.19999999995,672027.10499999998,675305.28600000008,675305.28600000008,675305.28600000008,692187.91814999992,695564.44457999989,695564.44457999989,695564.44457999989,712953.55569449998,716431.3779174001,716431.3779174001,716431.3779174001,734342.16236533504,737924.31925492198,737924.31925492198,737924.31925492198,756372.42723629496,760062.0488325695,760062.0488325695,760062.0488325695,779063.60005338374,782863.91029754665,782863.91029754665,782863.91029754665,802435.50805498543,806349.82760647312,806349.82760647312,806349.82760647312,826508.57329663495,830540.32243466727,830540.32243466727,830540.32243466727,851303.830495534,855456.53210770735,855456.53210770735,855456.53210770735,876842.94541039993,881120.22807093849,881120.22807093849,881120.22807093849,903148.23377271194,907553.83491306659,907553.83491306659,907553.83491306659,930242.68078589335,934780.44996045867,934780.44996045867,934780.44996045867,958149.96120946994,962823.86345927219,962823.86345927219,962823.86345927219,986894.46004575398,991708.5793630504,991708.5793630504,991708.5793630504,1016501.2938471268,1021459.836743942,1021459.836743942,1021459.836743942,1046996.3326625406,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,57882193.351420872,null,null,450000,540000,540000,540000,553500,556200,556200,556200,570105,572886,572886,572886,587208.14999999991,590072.58000000007,590072.58000000007,590072.58000000007,604824.39450000005,607774.7574,607774.7574,607774.7574,622969.12633499992,626008.00012199988,626008.00012199988,626008.00012199988,641658.20012505003,644788.24012565997,644788.24012565997,644788.24012565997,660907.94612880144,664131.88732942985,664131.88732942985,664131.88732942985,680735.1845126655,684055.84394931258,684055.84394931258,684055.84394931258,701157.24004804553,704577.519267792,704577.519267792,704577.519267792,722191.95724948682,725714.84484582581,725714.84484582581,725714.84484582581,743857.71596697147,747486.29019120056,747486.29019120056,747486.29019120056,766173.44744598051,769910.87889693654,769910.87889693654,769910.87889693654,789158.65086935984,793008.20526384446,793008.20526384446,793008.20526384446,812833.41039544065,816798.45142175991,816798.45142175991,816798.45142175991,837218.412707304,841302.4049644128,841302.4049644128,841302.4049644128,862334.96508852299,866541.47711334506,866541.47711334506,866541.47711334506,888205.01404117863,892537.72142674541,892537.72142674541,892537.72142674541,914851.1644624141,919313.8530695478,919313.8530695478,919313.8530695478,942296.69939628651,946893.2686616343,946893.2686616343,946893.2686616343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"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,38588128.90094725,null,null,300000,360000,360000,360000,369000,370800,370800,370800,380070,381924,381924,381924,391472.10000000003,393381.72000000003,393381.72000000003,393381.72000000003,403216.26299999998,405183.1716,405183.1716,405183.1716,415312.75088999997,417338.66674799996,417338.66674799996,417338.66674799996,427772.13341669994,429858.82675043994,429858.82675043994,429858.82675043994,440605.297419201,442754.59155295318,442754.59155295318,442754.59155295318,453823.456341777,456037.2292995418,456037.2292995418,456037.2292995418,467438.16003203031,469718.34617852798,469718.34617852798,469718.34617852798,481461.30483299121,483809.89656388387,483809.89656388387,483809.89656388387,495905.14397798094,498324.19346080045,498324.19346080045,498324.19346080045,510782.29829732038,513273.91926462436,513273.91926462436,513273.91926462436,526105.76724623994,528672.13684256305,528672.13684256305,528672.13684256305,541888.9402636271,544532.30094783998,544532.30094783998,544532.30094783998,558145.60847153596,560868.26997627516,560868.26997627516,560868.26997627516,574889.97672568192,577694.31807556329,577694.31807556329,577694.31807556329,592136.67602745234,595025.1476178302,595025.1476178302,595025.1476178302,609900.77630827599,612875.9020463652,612875.9020463652,612875.9020463652,628197.79959752434,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,41803806.309359521,null,null,325000,390000,390000,390000,399750,401700,401700,401700,411742.5,413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,449922.14679749997,452116.88897699997,452116.88897699997,452116.88897699997,463419.81120142492,465680.39564630995,465680.39564630995,465680.39564630995,477322.40553746774,479650.8075156993,479650.8075156993,479650.8075156993,491642.07770359173,494040.33174117026,494040.33174117026,494040.33174117026,506391.34003469953,508861.54169340536,508861.54169340536,508861.54169340536,521583.08023574052,524127.38794420753,524127.38794420753,524127.38794420753,537230.57264281274,539851.20958253369,539851.20958253369,539851.20958253369,553347.48982209701,556046.74587000965,556046.74587000965,556046.74587000965,569947.91451675992,572728.14824610995,572728.14824610995,572728.14824610995,587046.35195226269,589909.99269349326,589909.99269349326,589909.99269349326,604657.74251083075,607607.29247429816,607607.29247429816,607607.29247429816,622797.47478615551,625835.51124852698,625835.51124852698,625835.51124852698,641481.39902974013,644610.57658598293,644610.57658598293,644610.57658598293,660725.84100063238,663948.89388356241,663948.89388356241,663948.89388356241,680547.61623065127,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,45019483.717771761,null,null,350000,420000,420000,420000,430500,432600,432600,432600,443415,445578,445578,445578,456717.45000000007,458945.34000000008,458945.34000000008,458945.34000000008,470418.97349999996,472713.70019999996,472713.70019999996,472713.70019999996,484531.54270499991,486895.11120599997,486895.11120599997,486895.11120599997,499067.48898614995,501501.96454217995,501501.96454217995,501501.96454217995,514039.51365573448,516547.02347844536,516547.02347844536,516547.02347844536,529460.69906540657,532043.43418279872,532043.43418279872,532043.43418279872,545344.52003736864,548004.73720828269,548004.73720828269,548004.73720828269,561704.85563848983,564444.87932453118,564444.87932453118,564444.87932453118,578556.00130764453,581378.22570426716,581378.22570426716,581378.22570426716,595912.68134687375,598819.57247539505,598819.57247539505,598819.57247539505,613790.0617872799,616784.15964965685,616784.15964965685,616784.15964965685,632203.7636408984,635287.68443914666,635287.68443914666,635287.68443914666,651169.87655012531,654346.31497232104,654346.31497232104,654346.31497232104,670704.97284662898,673976.70442149066,673976.70442149066,673976.70442149066,690826.12203202792,694196.00555413542,694196.00555413542,694196.00555413542,711550.90569298877,715021.8857207594,715021.8857207594,715021.8857207594,732897.43286377832,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,20901903.15467976,null,null,162500,195000,195000,195000,199875,200850,200850,200850,205871.25,206875.5,206875.5,206875.5,212047.38750000001,213081.76500000001,213081.76500000001,213081.76500000001,218408.809125,219474.21794999999,219474.21794999999,219474.21794999999,224961.07339874998,226058.44448849998,226058.44448849998,226058.44448849998,231709.90560071246,232840.19782315497,232840.19782315497,232840.19782315497,238661.20276873387,239825.40375784965,239825.40375784965,239825.40375784965,245821.03885179586,247020.16587058513,247020.16587058513,247020.16587058513,253195.67001734977,254430.77084670268,254430.77084670268,254430.77084670268,260791.54011787026,262063.69397210376,262063.69397210376,262063.69397210376,268615.28632140637,269925.60479126684,269925.60479126684,269925.60479126684,276673.7449110485,278023.37293500482,278023.37293500482,278023.37293500482,284973.95725837996,286364.07412305498,286364.07412305498,286364.07412305498,293523.17597613134,294954.99634674663,294954.99634674663,294954.99634674663,302328.87125541538,303803.64623714908,303803.64623714908,303803.64623714908,311398.73739307775,312917.75562426349,312917.75562426349,312917.75562426349,320740.69951487007,322305.28829299146,322305.28829299146,322305.28829299146,330362.92050031619,331974.44694178121,331974.44694178121,331974.44694178121,340273.80811532564,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,32156774.084122702,null,null,250000,300000,300000,300000,307500,309000,309000,309000,316725,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,367171.08118266752,368962.15962746099,368962.15962746099,368962.15962746099,378186.21361814748,380031.02441628475,380031.02441628475,380031.02441628475,389531.80002669187,391431.95514877333,391431.95514877333,391431.95514877333,401217.75402749272,403174.91380323656,403174.91380323656,403174.91380323656,413254.28664831747,415270.16121733363,415270.16121733363,415270.16121733363,425651.915247767,427728.26605385367,427728.26605385367,427728.26605385367,438421.47270519997,440560.11403546925,440560.11403546925,440560.11403546925,451574.11688635597,453776.91745653329,453776.91745653329,453776.91745653329,465121.34039294667,467390.22498022934,467390.22498022934,467390.22498022934,479074.98060473497,481411.9317296361,481411.9317296361,481411.9317296361,493447.23002287699,495854.2896815252,495854.2896815252,495854.2896815252,508250.64692356338,510729.918371971,510729.918371971,510729.918371971,523498.1663312703,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90199751.305964172,null,null,701250,841500,841500,841500,862537.5,866745,866745,866745,888413.625,892747.35,892747.35,892747.35,915066.03375000006,919529.7705000001,919529.7705000001,919529.7705000001,942518.01476249995,947115.66361499997,947115.66361499997,947115.66361499997,970793.55520537484,975529.13352344988,975529.13352344988,975529.13352344988,999917.36186153616,1004795.0075291533,1004795.0075291533,1004795.0075291533,1029914.8827173823,1034938.8577550279,1034938.8577550279,1034938.8577550279,1060812.3291989039,1065987.0234876787,1065987.0234876787,1065987.0234876787,1092636.6990748707,1097966.6341923091,1097966.6341923091,1097966.6341923091,1125415.8000471171,1130905.6332180784,1130905.6332180784,1130905.6332180784,1159178.2740485307,1164832.8022146209,1164832.8022146209,1164832.8022146209,1193953.6222699862,1199777.7862810595,1199777.7862810595,1199777.7862810595,1229772.2309380858,1235771.1198694911,1235771.1198694911,1235771.1198694911,1266665.3978662284,1272844.2534655759,1272844.2534655759,1272844.2534655759,1304665.3598022156,1311029.5810695433,1311029.5810695433,1311029.5810695433,1343805.3205962817,1350360.4685016293,1350360.4685016293,1350360.4685016293,1384119.4802141699,1390871.2825566782,1390871.2825566782,1390871.2825566782,1425643.0646205952,1432597.4210333785,1432597.4210333785,1432597.4210333785,1468412.3565592133,1475575.34366438,1475575.34366438,1475575.34366438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"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,205364282.97742593,null,null,1774650,640837.5,640837.5,650778.125,672456.375,4157490.4375,1130245.125,4258451.21875,1278541.6274999999,4535679.7306249999,1373149.1212500001,4758094.5368750002,1887417.1838625004,5290240.6607687501,1986304.4290500004,5406477.8106437502,2184135.4326753751,1765367.9585347502,1765367.9585347502,1783585.3584566256,1850365.5170820078,1850365.5170820078,1850365.5170820078,1869493.7869999765,1939547.5367690381,1939547.5367690381,1939547.5367690381,1959632.2201829054,2033121.9323170795,2033121.9323170795,2033121.9323170795,2054210.8499016401,2131306.9880167139,2131306.9880167139,2131306.9880167139,2153450.3514805026,2234331.8756830064,2234331.8756830064,2234331.8756830064,2257582.4073199844,2342437.1984979217,2342437.1984979217,2342437.1984979217,2366850.2567167487,2455875.562034199,2455875.562034199,2455875.562034199,2481509.2731639678,2574912.1738195177,2574912.1738195177,2574912.1738195177,2601827.5705057746,2699825.4728677738,2699825.4728677738,2699825.4728677738,2728086.6393883429,2830907.7906755889,2830907.7906755889,2830907.7906755889,2860582.0155221866,2968466.0452570836,2968466.0452570836,2968466.0452570836,2999623.9813460116,3112822.4698686064,3112822.4698686064,3112822.4698686064,3145538.3027619808,3264315.3781576799,3264315.3781576799,3264315.3781576799,3298667.0026957225,3423299.9675571183,3423299.9675571183,3423299.9675571183,3459369.1733220639,3590149.1628363621,3590149.1628363621,3590149.1628363621,2832695.8417725144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обустройство жилой зоны",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,115119771.28308958,null,null,795250,596437.5,596437.5,606378.125,626259.375,626259.375,626259.375,636697.03125,657572.34375,657572.34375,657572.34375,785379.65625,1040994.2812500001,1040994.2812500001,1040994.2812500001,1058344.1859375001,1093043.9953125,1093043.9953125,1093043.9953125,1111261.3952343753,1147696.1950781252,1147696.1950781252,1147696.1950781252,1166824.4649960939,1205081.0048320312,1205081.0048320312,1205081.0048320312,1225165.6882458986,1265335.0550736331,1265335.0550736331,1265335.0550736331,1286423.9726581937,1328601.8078273144,1328601.8078273144,1328601.8078273144,1350745.1712911031,1395031.8982186806,1395031.8982186806,1395031.8982186806,1418282.4298556584,1464783.4931296143,1464783.4931296143,1464783.4931296143,1489196.5513484413,1538022.6677860953,1538022.6677860953,1538022.6677860953,1563656.3789158633,1614923.8011753997,1614923.8011753997,1614923.8011753997,1641839.1978616565,1695669.99123417,1695669.99123417,1695669.99123417,1723931.1577547393,1780453.4907958782,1780453.4907958782,1780453.4907958782,1810127.7156424762,1869476.1653356724,1869476.1653356724,1869476.1653356724,1900634.1014246002,1962949.9736024558,1962949.9736024558,1962949.9736024558,1995665.8064958304,2061097.4722825792,2061097.4722825792,2061097.4722825792,2095449.0968206222,2164152.3458967078,2164152.3458967078,2164152.3458967078,2200221.5516616534,2272359.9631915437,2272359.9631915437,2272359.9631915437,1514906.6421276957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"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,12963234.879999999,null,null,440000,0,0,0,0,1807000,195000,1807000,202800.00000000003,1879280.0000000002,202800.00000000003,1879280.0000000002,210912.00000000003,1954451.2000000002,210912.00000000003,1954451.2000000002,219348.48000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,56710068.14396175,null,null,30300,30300,30300,30300,31815,100229.0625,107611.875,176025.9375,192579.1875,264413.953125,272165.90625,344000.671875,369340.25625000003,444766.76015625003,452906.31093750003,528332.81484375009,563295.98390625021,563295.98390625021,563295.98390625021,563295.98390625021,591460.78310156264,591460.78310156264,591460.78310156264,591460.78310156264,621033.82225664065,621033.82225664065,621033.82225664065,621033.82225664065,652085.5133694727,652085.5133694727,652085.5133694727,652085.5133694727,684689.78903794615,684689.78903794615,684689.78903794615,684689.78903794615,718924.27848984359,718924.27848984359,718924.27848984359,718924.27848984359,754870.49241433572,754870.49241433572,754870.49241433572,754870.49241433572,792614.01703505265,792614.01703505265,792614.01703505265,792614.01703505265,832244.71788680542,832244.71788680542,832244.71788680542,832244.71788680542,873856.95378114528,873856.95378114528,873856.95378114528,873856.95378114528,917549.80147020263,917549.80147020263,917549.80147020263,917549.80147020263,963427.29154371331,963427.29154371331,963427.29154371331,963427.29154371331,1011598.6561208988,1011598.6561208988,1011598.6561208988,1011598.6561208988,1062178.5889269437,1062178.5889269437,1062178.5889269437,1062178.5889269437,1115287.5183732905,1115287.5183732905,1115287.5183732905,1115287.5183732905,1171051.8942919562,1171051.8942919562,1171051.8942919562,1171051.8942919562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,"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,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,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,237037292363.32733,null,null,0,0,0,200000,300000,279300000,561905000,844525000,1127130250,1409730250,1692335762.5,2025357762.5,2257563550.625,2540163550.625,2822769628.15625,3105393828.15625,3388000209.5640626,3391600209.5640626,3391606910.0422659,3391633530.0422659,3391640565.5443788,3391640565.5443788,3391647952.8215981,3632877234.8215981,3391684991.462678,3391684991.462678,3391693135.9358115,3391725346.1358118,3391733897.832602,3391733897.832602,3391742877.1142325,3391778308.3342323,3391787736.5799441,3391787736.5799441,3391797636.2379413,3651036610.5799413,3391847005.2208381,3391847005.2208381,3391857919.59378,3391900791.3699803,3391912251.4615693,3391912251.4615693,3391924284.5577374,3391971443.5115576,3391984078.2625346,3391984078.2625346,3391997344.75106,3651249219.6002622,3392063149.4132142,3392063149.4132142,3392077775.716814,3392134838.0509357,3392150195.6697154,3392150195.6697154,3392166321.1694341,3392229089.7369685,3392246021.511673,3392246021.511673,3392263799.875113,3651532845.2994008,3392351512.5810122,3392351512.5810122,3392371113.2267046,3392447063.1934214,3392467643.871398,3392467643.871398,3392489253.5832739,3392572798.5466623,3392595488.744132,3392595488.744132,3392619313.4514747,3651911212.911202,3392736228.8539124,3392736228.8539124,3392762495.5937576,3392863584.9994578,3392891165.0762959,3392891165.0762959,3392920124.1569757,3393031322.5032454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42150454.167699926,null,null,0,0,0,200000,200000,200000,200000,220000.00000000003,220000.00000000003,220000.00000000003,220000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,266200.00000000006,266200.00000000006,266200.00000000006,266200.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,322102.00000000012,322102.00000000012,322102.00000000012,322102.00000000012,354312.20000000019,354312.20000000019,354312.20000000019,354312.20000000019,389743.42000000022,389743.42000000022,389743.42000000022,389743.42000000022,428717.76200000022,428717.76200000022,428717.76200000022,428717.76200000022,471589.5382000003,471589.5382000003,471589.5382000003,471589.5382000003,518748.49202000035,518748.49202000035,518748.49202000035,518748.49202000035,570623.34122200054,570623.34122200054,570623.34122200054,570623.34122200054,627685.67534420057,627685.67534420057,627685.67534420057,627685.67534420057,690454.24287862063,690454.24287862063,690454.24287862063,690454.24287862063,759499.66716648277,759499.66716648277,759499.66716648277,759499.66716648277,835449.63388313109,835449.63388313109,835449.63388313109,835449.63388313109,918994.59727144416,918994.59727144416,918994.59727144416,918994.59727144416,1010894.0569985886,1010894.0569985886,1010894.0569985886,1010894.0569985886,1111983.4626984475,1111983.4626984475,1111983.4626984475,1111983.4626984475,1223181.8089682925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"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,1328400000,null,null,0,0,0,0,0,0,0,0,0,0,0,50400000,0,0,0,0,0,0,0,0,0,0,0,241200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,21541909.159635901,null,null,0,0,0,0,100000,100000,105000,105000,110250,110250,115762.50000000001,115762.50000000001,121550.625,121550.625,127628.15625000001,127628.15625000001,134009.56406249999,134009.56406249999,140710.04226562503,140710.04226562503,147745.54437890626,147745.54437890626,155132.82159785158,155132.82159785158,162889.46267774416,162889.46267774416,171033.93581163138,171033.93581163138,179585.63260221292,179585.63260221292,188564.91423232359,188564.91423232359,197993.15994393974,197993.15994393974,207892.81794113677,207892.81794113677,218287.45883819359,218287.45883819359,229201.83178010333,229201.83178010333,240661.92336910847,240661.92336910847,252695.0195375639,252695.0195375639,265329.77051444206,265329.77051444206,278596.25904016418,278596.25904016418,292526.07199217239,292526.07199217239,307152.37559178105,307152.37559178105,322509.99437137006,322509.99437137006,338635.49408993858,338635.49408993858,355567.26879443554,355567.26879443554,373345.63223415735,373345.63223415735,392012.91384586511,392012.91384586511,411613.55953815847,411613.55953815847,432194.23751506623,432194.23751506623,453803.94939081976,453803.94939081976,476494.14686036069,476494.14686036069,500318.85420337872,500318.85420337872,525334.79691354767,525334.79691354767,551601.53675922507,551601.53675922507,579181.61359718628,579181.61359718628,608140.69427704567,608140.69427704567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"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,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,8964000000,null,null,0,0,0,0,0,7200000.0000000009,18000000,28800000.000000004,39600000,50400000.000000007,61200000.000000007,72000000,82800000,93600000,104400000.00000001,115200000.00000001,126000000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,129600000.00000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,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,1200163686739.2283,null,null,-4813400,-4317337.5,-4317337.5,-9027278.125,-108735368.875,3166743677.0625,2778522359.875,6048813341.28125,5663420540.9974995,8934528810.9193745,8549412266.5287495,11769294258.613125,11418163996.044888,14683541001.583731,14295396350.909201,17569823205.652607,17286484891.522625,17282082238.101738,17263170299.623535,17257110159.22361,17256933739.365982,17256913218.526604,17256905831.249386,17014772312.109467,17235189539.880821,17228334386.07626,17228326241.603127,17228273946.719711,17228029427.518307,17227091668.823708,17207026122.547878,17200587967.457596,17200389324.69751,17200366901.022259,17200357001.364262,16940156871.658615,17177331158.655697,17170076351.361404,17170065436.988464,17169999314.680626,17169722006.662489,17168726579.245226,17147436534.224911,17140594685.691553,17140370510.858326,17140346007.902939,17140332741.414413,16880059035.023088,17115913648.173931,17108235170.798201,17108220544.4946,17108136566.763792,17107821220.863304,17106764552.458611,17084174584.108564,17076900968.013042,17076647339.882397,17076620564.841467,17076602786.478027,16816247200.549992,17050700322.659575,17042572667.704937,17042553067.059246,17042445959.156439,17042086325.569248,17040964620.524055,17016994420.932266,17009258154.265104,17008970397.941484,17008941140.131332,17008917315.423992,16748469834.904438,16981434142.406366,16972830212.651432,16972803945.911587,16972666787.300121,16972255390.434267,16971064615.55402,16985279007.732933,17850181724.269539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,390540000000,null,null,67200000000,67200000000,84870000000,84870000000,70400000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371340000000,null,null,67200000000,67200000000,84870000000,84870000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61950414062.499992,null,null,0,0,629999999.99999988,0,0,0,3945020312.499999,0,0,0,4502684374.999999,0,0,0,4347959374.999999,0,0,0,4193234374.9999995,0,0,0,4038509374.9999995,0,0,0,3883784374.9999995,0,0,0,3729059374.9999995,0,0,0,3574334374.999999,0,0,0,3419609374.999999,0,0,0,3264884374.9999995,0,0,0,3110159375,0,0,0,2955434375,0,0,0,2800709375,0,0,0,2645984375.000001,0,0,0,2491259375.000001,0,0,0,2336534375.000001,0,0,0,2181809375.0000005,0,0,0,2027084375.0000002,0,0,0,1872359374.9999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,"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,65090000000.000015,null,null,0,0,0,11200000000,11200000000,14145000000,14145000000,11733333333.333336,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195958264660.15366,null,null,0,-262639.58333333302,-111806.25,-111806.25,-145139.58333333302,-22707076.0625,229285834.92708334,458539542.47916669,710590331.07291675,940509368.06208336,1192540261.7115624,1422491431.3964581,1674518658.379271,1900923588.698523,2152929201.4523716,2382208594.5691166,2634211173.9896326,2887337775.8338771,2887407570.4129004,2883109808.6665335,2883105371.999867,2883090033.1564231,2883090033.1564231,2883088801.943553,2883083921.6102195,2878642220.8167586,2878641020.8167586,2878639663.4045701,2878634295.0379033,2878609624.0225139,2878609624.0225139,2874049816.7950749,2874043911.591742,2874025976.0415068,2874025976.0415068,2874024326.0985069,2874017830.3748403,2869303867.1191649,2869302427.1191649,2869300608.0570083,2869293462.7609749,2869264520.1919065,2869264520.1919065,2864426602.8749366,2864418743.0492997,2864397730.8635478,2864397730.8635478,2864395519.7821269,2864386873.9739265,2859383723.7481666,2859381995.7481666,2859379558.0309,2859370047.6418796,2859336032.6555748,2859336032.6555748,2854202926.2426686,2854192464.8147459,2854167795.7993274,2854167795.7993274,2854164832.7387543,2854153325.1680393,2848842956.184165,2848840882.5841656,2848837615.8098831,2848824957.4820976,2848784903.8149986,2848784903.8149986,2843338440.8600092,2843324516.6994443,2843295486.181818,2843295486.181818,2843291515.3972611,2843276198.8206401,2837639384.888854,2837636896.5688539,2837632518.7788796,2837615670.5445962,2837568408.3009105,2837568408.3009105,2831789250.1957364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255]
[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,114237767342.50047,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190330376.4456391,1534896294.6012039,1544236121.4639497,1553540421.142664,1565033007.1720743,1576524661.9886169,1588012667.6846962,1599281912.7756748,1608391359.4425869,1617670115.8848076,1629157633.5475559,1640598963.6913815,1652091519.7207909,1663582579.2032661,1672790074.6890945,1681958631.417717,1693451187.4471321,1704942423.5335426,1716428813.8392868,1727687496.5917053,1736656861.4175377,1745800398.3843346,1757286139.1177063,1768720867.9395599,1780213390.9689789,1791703908.4823608,1800770615.7856598,1809794767.1823959,1821287290.211792,1832777965.15979,1844262205.3810043,1855509432.7963486,1864330308.5090561,1873330262.2437286,1884813637.8841171,1896240754.2235947,1907733240.9530029,1919223040.0991364,1928139855.985817,1937010334.2358704,1948502820.9653015,1959992743.9341278,1971474122.3928223,1982708868.6351624,1991372333.9959106,2000219787.5538025,2011700015.2554169,2023118323.3080139,2034610770.1074219,2046099615.2881775,2054856707.2588654,2063563583.5002899,2075056030.2997131,2086544945.5445709,2098022514.997345,2109243593.1235199,2117740180.4321899,2126425615.0833893,2137901652.8785248,2149309732.1949921,2160802135.0713806,2172289711.4343567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257]
[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,502567240674.07416,null,null,-67204813400,-67204054697.916664,-85504205531.25,-73678915471.875,-59308590229.291672,17334450753.125,9549216212.4479179,17323607132.135418,1752830209.9245825,8527352776.1906281,-345812370.18281174,10880136160.550003,6543645337.665617,13315950746.218544,4594507774.456831,15720947944.416824,14652273717.532993,14928077795.601196,8992197977.7649956,12839104055.955875,12829592245.902166,12820282764.227516,8770273415.920887,12555158848.177296,12764092950.585903,12750410252.483826,8857509486.3437805,12731964167.430334,12720237498.932846,12707883081.109814,8947265603.804575,12662955571.459253,12653555338.416674,12644382293.563036,9058545462.8756256,12361190122.026566,12586884514.441568,12573084987.650536,9144496773.4517612,12554898308.239285,12543142404.783808,12530741191.11376,9233074248.0640259,12484464174.334255,12475181152.023367,12466153509.856997,9344488345.3390751,12182885550.081171,12407264568.819,12393342014.253685,9429073865.2373772,12375426746.489162,12363637535.337307,12351187765.579441,9516395935.4999866,12303475001.671236,12294315019.081833,12285442434.806269,9627947794.7133961,12002089623.87711,12225072875.098713,12211020842.885609,9711080475.4791679,12193388555.792753,12181561352.831734,12169061393.401043,9797064372.0098457,12119820098.116917,12110789173.983175,12102082070.449226,9908756423.9424591,11818633373.962606,12040135428.588381,12025947234.639057,9990342493.9105434,12008608653.437853,11996738067.011147,11984186475.058117,10114549089.360643,12846102762.639446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,"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,100000000000,null,null,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,260000000000,null,null,0,40000000000,90000000000,70000000000,60000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,256176470588.23529,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647042,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647033,3823529411.7647028,3823529411.7647028,3823529411.7647023,3823529411.7647023,3823529411.7647018,3823529411.7647014,3823529411.7647014,3823529411.7647009,3823529411.7647004,3823529411.7646999,3823529411.7646995,3823529411.7646985,3823529411.764698,3823529411.7646971,3823529411.7646966,3823529411.7646952,3823529411.7646942,3823529411.7646928,3823529411.7646942,3823529411.7646961,3823529411.7646942,3823529411.7646918,3823529411.7646942,3823529411.7646971,3823529411.7646942,3823529411.764689,3823529411.7646942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,142702205882.35291,null,null,0,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-38878676470.587929,null,null,100000000000,40000000000,89500000000,68375000000,57500000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-3250000000,-7073529411.7647057,-7025735294.1176472,-6977941176.4705887,-6930147058.8235292,-6882352941.1764698,-6834558823.5294123,-6786764705.8823528,-6738970588.2352943,-6691176470.5882359,-6643382352.9411764,-6595588235.294117,-6547794117.6470585,-6500000000,-6452205882.3529415,-6404411764.7058821,-6356617647.0588226,-6308823529.4117641,-6261029411.7647047,-6213235294.1176472,-6165441176.4705887,-6117647058.8235292,-6069852941.1764698,-6022058823.5294113,-5974264705.8823519,-5926470588.2352924,-5878676470.5882349,-5830882352.9411755,-5783088235.294117,-5735294117.6470575,-5687499999.9999981,-5639705882.3529396,-5591911764.7058802,-5544117647.0588207,-5496323529.4117613,-5448529411.7647028,-5400735294.1176434,-5352941176.4705858,-5305147058.8235264,-5257352941.1764669,-5209558823.5294085,-5161764705.882349,-5113970588.2352905,-5066176470.5882301,-5018382352.9411716,-4970588235.2941122,-4922794117.6470528,-4874999999.9999943,-4827205882.3529348,-4779411764.7058754,-4731617647.058816,-4683823529.4117565,-4636029411.7646971,-4588235294.1176376,-4540441176.4705782,-4492647058.8235188,-4444852941.1764584,-4397058823.529398,-4349264705.8823376,-4301470588.235281,-4253676470.5882244,-4205882352.9411635,-4158088235.2941027,-4110294117.6470461,-4062499999.9999905,-4014705882.3529291,-3966911764.7058649,-3919117647.0588117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275]
[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,463688564203.48633,null,null,32795186600,-27204054697.916664,3995794468.75,-5303915471.875,-1808590229.2916718,14084450753.125,6299216212.4479179,14073607132.135418,-1497169790.0754166,5277352776.1906281,-3595812370.1828117,7630136160.5500031,3293645337.665617,6242421334.4538383,-2431227519.6608162,8743006767.9462357,7722126658.709465,8045724854.4247265,2157639154.2355843,6052339350.0735226,6090621657.666872,6129106293.6392803,2126891062.9797096,5959570612.8831787,6216298832.9388447,6250410252.4838257,2405303603.9908409,6327552402.724453,6363619851.8740234,6399059551.6980495,2686236192.0398712,6449720277.3416061,6488114161.946085,6526735234.7395058,2988692521.6991539,6339131298.4971542,6612619808.5592155,6646614399.4152412,3265820302.8635254,6724015955.2981091,6760054169.4896908,6795447073.4667034,3545574248.0640259,6844758291.9813156,6883269387.3174877,6922035862.7981758,3848164815.9273148,6734356138.3164673,7006529274.7013569,7040400837.7831001,4123926806.4138489,7118073805.3126945,7154078711.8078976,7189423059.697094,4402425347.2646942,7237298531.0830059,7275932666.1406612,7314854199.5121555,4705153677.0663433,7127089623.8771152,7397866992.7457771,7431609078.1797333,4979462828.420351,7509565026.3809967,7545531941.0670376,7580826099.2834053,5256623195.5392666,7627173039.2933979,7665936232.8067169,7705023246.9198284,5559491718.0601215,7517162785.7273254,7786458958.0001564,7820064881.6978931,5832254258.6164398,7898314535.7908058,7934238067.0111542,7969480592.7051888,6147637324.6547794,8926985115.5806351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[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,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[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,586676794451.30505,null,null,99995186600,139991131902.08334,228856926370.83334,297227510898.95837,354481579003,351880023783.90283,344752562774.12848,344532953378.48608,343728479143.96625,345888675670.15692,342963321633.30743,347454079321.63513,351413890457.91199,354503511410.42126,352701774029.64935,358262805693.42896,363272856518.80505,368073170706.56317,367540214252.46545,370891214881.70557,374269754706.03912,377686777666.34509,377101585395.99146,380349072675.54126,383876263232.83429,387425654012.8598,387118874283.51727,390734343352.90839,394385888121.4491,398072870939.81384,398069820301.92285,401818856322.63232,405594888801.24512,409409540702.65125,409686149891.01709,413313197856.18091,417238082387.427,421184351103.51117,421738088073.04138,425750020695.0061,429798000606.16248,433881371606.2959,434739047525.03131,438883815893.18164,443055003762.16583,447264956291.63074,448401037774.22467,452423310579.20776,456743560405.04675,461084330382.38397,462496173855.46448,466902164327.44385,471344169688.41846,475821517400.78223,477537517498.36169,482075562736.18542,486639414065.4928,491242184931.67163,493235255275.40466,497650261565.94843,502363392789.19043,507096129362.52313,509363508857.61011,514160990550.65771,518994450139.14142,523863201689.69153,526434962447.02905,531363663698.63,536317518794.25336,541310458707.83978,544157867092.56659,548962946544.96057,554066306589.57227,559188303505.87793,562308474431.16101,567494705633.61853,572716872446.12134,577974279368.55322,581438712265.1283,586676794451.30505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,122464999999.99995,null,null,56000000000,112000000000,182725000000,253450000000,311871250000,309270277777.77783,309335972222.22223,306712777777.77777,306756250000,304110833333.33337,304132083333.33331,301464444444.4444,301463472222.22229,298773611111.11108,298750416666.66663,296038333333.33337,293326250000,290614166666.66669,287902083333.33337,285190000000,282477916666.66669,279765833333.33337,277053750000,274341666666.66666,271629583333.33331,268917500000,266205416666.66666,263493333333.33331,260781250000,258069166666.66666,255357083333.33331,252644999999.99997,249932916666.66663,247220833333.33331,244508749999.99997,241796666666.66663,239084583333.33331,236372499999.99997,233660416666.66666,230948333333.33331,228236249999.99997,225524166666.66669,222812083333.33334,220100000000,217387916666.66669,214675833333.33337,211963750000.00003,209251666666.66669,206539583333.33337,203827500000.00006,201115416666.66672,198403333333.33337,195691250000.00006,192979166666.66678,190267083333.3334,187555000000.00006,184842916666.66678,182130833333.33344,179418750000.00012,176706666666.66678,173994583333.33344,171282500000.00015,168570416666.66681,165858333333.33344,163146250000.00012,160434166666.66678,157722083333.3334,155010000000.00009,152297916666.66675,149585833333.33337,146873750000.00006,144161666666.66672,141449583333.33337,138737500000.00003,136025416666.66669,133313333333.33334,130601249999.99998,127889166666.66666,125177083333.33331,122464999999.99995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,225852170.84483427,null,null,0,0,0,0,75000,26291250,26336250,53872500,53887500,80718750,80718750,107550000,108098437.5,138515625,138515625,166151812.5,166159312.5,166165312.5,166169812.5,170469457.5,170470957.5,170470957.5,170470957.5,170470957.5,171318293.4375,175743837.78750038,175743837.78750038,175743837.78750038,175752087.78750038,175758687.78750038,175763637.78750038,180325248.46800041,180326898.46800232,180326898.46800232,180326898.46800232,180326898.46800232,181199654.48362732,185894714.48453903,185894714.48453903,185894714.48453903,185903789.48453903,185911049.48453903,185916494.48453903,190756036.2854805,190757851.2854805,190757851.2854805,190757851.2854805,190757851.2854805,191656789.98157883,196637779.13654709,196637779.1365509,196637779.1365509,196647761.6365509,196655747.63655853,196661737.13655853,201796148.96617126,201798145.46617126,201798145.46617126,201798145.46617126,201798145.46617126,202724052.32314301,208008383.71765137,208008383.717659,208008383.717659,208019364.46765137,208028149.06765899,208034737.51765898,213481991.15400082,213484187.30400079,213484187.30399317,213484187.30400079,213484187.30400079,214437871.3666839,220044018.54311365,220044018.54311365,220044018.54311365,220056097.36811367,220065760.42811367,220073007.72310606,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,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,11200000000,22400000000,36545000000,39490000000,40023333333.333336,25878333333.333336,12266666666.666672,533333333.33333588,1066666666.6666718,533333333.33333588,1066666666.6666718,533333333.33333588,1066666666.6666718,533333333.33333588,1066666666.6666718,533333333.33333588,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,586676794451.30481,null,null,99995186600,139991131902.08331,228856926370.83331,297227510898.95831,354481579003,351880023783.90277,344752562774.12848,344532953378.48608,343728479143.96625,345888675670.15686,342963321633.30737,347454079321.63513,351413890457.91187,354503511410.42133,352701774029.64935,358262805693.42896,363272856518.80505,368073170706.56317,367540214252.46533,370891214881.70557,374269754706.03912,377686777666.34503,377101585395.99146,380349072675.54126,383876263232.83429,387425654012.85974,387118874283.51721,390734343352.90839,394385888121.4491,398072870939.81378,398069820301.92285,401818856322.63239,405594888801.24512,409409540702.65125,409686149891.01709,413313197856.18091,417238082387.427,421184351103.51117,421738088073.04132,425750020695.0061,429798000606.1626,433881371606.29596,434739047525.03131,438883815893.18164,443055003762.16577,447264956291.63062,448401037774.22461,452423310579.20764,456743560405.04669,461084330382.38391,462496173855.46436,466902164327.44379,471344169688.41833,475821517400.7821,477537517498.36157,482075562736.18524,486639414065.49261,491242184931.67139,493235255275.40442,497650261565.94812,502363392789.19012,507096129362.52289,509363508857.60986,514160990550.65753,518994450139.14111,523863201689.69116,526434962447.02881,531363663698.62976,536317518794.25311,541310458707.8396,544157867092.56641,548962946544.96045,554066306589.57214,559188303505.87781,562308474431.16077,567494705633.61841,572716872446.12122,577974279368.55298,581438712265.12817,586676794451.30481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,465674575031.83087,null,null,-214959697.91666663,-1139165229.1666665,-3453589510.4166665,-6908399208.333333,-11568439337.8125,-17375576717.899307,-21968360560.225697,-25377993931.805557,-27576809795.289585,-28590887162.74844,-28392171181.782814,-27008720038.125351,-24413530937.527126,-20595307037.109818,-15525206037.836727,-9224584467.9112244,-1665372244.3626022,4761321505.7825565,10900906684.187372,17077851170.043169,23292012854.613823,29552144883.302128,35858243531.256599,42210294201.995384,48607421853.098083,55040987290.868431,61511667754.407669,68028298288.597885,74590694143.363403,81199060222.246582,87853390539.059647,94544550837.816025,101272385363.48691,108046190113.27544,114865959807.40961,121731675062.76675,128642425049.13358,135589052494.80371,142572254088.34103,149601398644.81186,156676282116.57013,163797135680.44604,170963951314.37549,178167033777.51816,185406212846.24771,192691362007.09491,200022473867.73407,207399522689.25809,214821560420.44351,222278881654.47977,229772202703.45465,237311457254.99109,244896420271.88547,252527353235.69751,260204245396.09406,267916804820.03729,275664846156.98083,283458857440.84198,291298828416.57849,299184724906.14978,307115560380.69043,315081049716.67413,323081928866.88928,331128728927.91095,339221202221.14301,347359645301.57269,355544043762.72546,363763470591.76093,372017724925.76208,380317949046.96094,388664128829.13916,397056218889.1286,405493193261.62268,413964153983.35144,422469856443.68506,431021463055.19922,439618701983.97913,448261910524.26471,456951069370.00214,465674575031.83087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,0,0,0,0,1800000000,1800000000,3600000000,3600000000,5400000000,5400000000,7200000000,7200000000,9000000000,9000000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,27000000,22230000,55620000,50985000,83430000,78795000,111240000,105909750,143221500,138447450,171865800,171865800,171865800,171006471,177021774,177021774,177021774,177021774,177021774,176136665.13000107,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,181420765.08390045,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,186863388.0364151,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,192469289.67750931,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,198243368.367836,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,204190669.41886139,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,210316389.5014267,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,216625881.1864624,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,223124657.62207031,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,229818397.3507309,277552871.84233093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220499.9999999553,null,null,0,0,0,0,-5250,31500,26250,63000,57750,94500,89250,126000,120750,157500,152250,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000.00000000745,189000.00000000745,189000,189000,188999.99999999255,188999.99999999255,188999.99999999255,188999.99999997765,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,189000.0000000149,189000.0000000298,189000.0000000149,189000.0000000149,189000.00000001863,189000.00000001863,189000,189000,189000,189000.0000000149,189000,188999.99999999627,189000.00000002608,189000.00000002608,189000.00000002235,188999.9999999851,188999.99999996275,188999.9999999404,188999.99999996275,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,215999999.99995339,null,null,-198812.5,-198812.5,-198812.5,-208753.125,-208753.125,5191246.875,12391246.875,21380809.21875,32180809.218749903,44780809.218749426,59180809.21875038,24853001.90625038,42853001.906251401,62653001.906251401,84253001.906251401,107635652.00156543,132835652.00156508,154435652.0015651,176035652.0015651,197617434.60164368,219217434.6016399,240817434.6016399,262417434.6016399,42798306.331727177,64398306.331721328,85998306.331721336,107598306.33172134,129178221.64830306,150778221.64830878,172378221.64830878,193978221.64830878,215557132.7307215,237157132.73071733,258757132.73071733,280357132.73071736,42734989.367252983,64334989.367257379,85934989.367257386,107534989.36725739,129111738.83561066,150711738.83562082,172311738.83562082,193911738.83562082,215487325.77740854,237087325.77742073,258687325.77742073,280287325.77742076,42661692.066284865,64261692.066289,85861692.066289008,107461692.06628901,129034776.66962153,150634776.66961586,172234776.66961586,193834776.66961586,215406515.50308144,237006515.50307503,258606515.50307503,280206515.503075,42576841.278221518,64176841.278238371,85776841.278238371,107376841.27823837,128945683.34214218,150545683.34211868,172145683.34211868,193745683.34211868,215312967.50920242,236912967.50920168,258512967.50920168,280112967.50920165,42478615.884689957,64078615.884698674,85678615.884698704,107278615.8846987,128842546.67891867,150442546.67890847,172042546.67890847,193642546.67890847,215999999.99995339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9588585.6324483156,null,null,467500,467500,467500,467500,531525,1629962.5,1747150,2845587.5,2977220.75,4075658.25,4192845.75,5291283.25,5569224.8725000024,6700615.4975000024,6821318.6225000024,7952709.2475000024,8090237.868675001,8090237.868675001,8090237.868675001,8090237.868675001,8106023.1297352538,8106023.1297352538,8106023.1297352463,8106023.1297352463,8347658.823627308,8347658.823627308,8347658.823627308,8347658.823627308,8365950.4070861191,8365950.4070861191,8365950.4070861191,8365950.4070861191,8383199.3880487084,8383199.3880487084,8383199.3880487084,8383199.3880487084,8633104.0196901783,8633104.0196901783,8633104.0196901783,8633104.0196901783,8652994.8135933876,8652994.8135933876,8652994.8135933876,8652994.8135933951,8671843.2408136651,8671843.2408136651,8671843.2408136725,8671843.2408136725,8930359.4475380927,8930359.4475380927,8930359.4475380927,8930359.4475381076,8951994.8344761133,8951994.8344760984,8951994.8344761133,8951994.8344761133,8972591.0198072493,8972591.0198072344,8972591.0198072493,8972591.0198072493,9240080.4871864468,9240080.4871864319,9240080.4871864468,9240080.4871864468,9263619.2434192598,9263619.2434192598,9263619.2434192747,9263619.2434192747,9286125.2512276322,9286125.2512276173,9286125.2512276322,9286125.2512276322,9562970.0976530164,9562970.0976529866,9562970.0976529866,9562970.0976530015,9588585.6324483156,9588585.6324483305,9588585.6324483156,9588585.6324483156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16029808.018686831,null,null,140250,140250,140250,140250,234457.5,2211645,2422582.5,4399770,4615041.2249999996,6592228.7249999996,6803166.2249999996,8780353.7249999996,9258329.9617500007,11294833.086750001,11512098.711750001,13548601.836750001,13773165.1106025,13773165.1106025,13773165.1106025,13773165.110602498,13777900.688920572,13777900.688920572,13777900.688920572,13777900.688920572,14188456.709588192,14188456.709588192,14188456.709588192,14188456.709588192,14196261.684625838,14196261.684625838,14196261.684625838,14196261.684625838,14201436.378914613,14201436.378914613,14201436.378914613,14201436.378914617,14624615.040282056,14624615.040282056,14624615.040282056,14624615.040282056,14632969.303453021,14632969.303453021,14632969.303453021,14632969.303453021,14638623.831619114,14638623.831619114,14638623.831619114,14638623.831619114,15074832.18366766,15074832.18366766,15074832.18366766,15074832.18366766,15083781.435499068,15083781.435499068,15083781.435499068,15083781.435499068,15089960.29109842,15089960.29109842,15089960.29109842,15089960.29109842,15539620.226044372,15539620.226044372,15539620.226044372,15539620.226044372,15549214.247736719,15549214.247736719,15549214.247736722,15549214.247736722,15555966.050079241,15555966.050079241,15555966.050079241,15555966.050079245,16019514.991581056,16019514.991581056,16019514.99158106,16019514.991581053,16029808.018686824,16029808.018686831,16029808.018686824,16029808.018686831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,878157812.5,null,null,209999999.99999997,629999999.99999988,685218749.99999988,1635656249.9999995,2795173437.499999,3945020312.499999,1140176562.5,2270682812.5,3391518750,4502684374.999999,1101495312.5,2193320312.5,3275475000,4347959375,1062814062.5000019,2115957812.5000019,3159431250.0000019,4193234375,1024132812.5,2038595312.5,3043387500,4038509375,985451562.5,1961232812.5,2927343750,3883784375,946770312.5,1883870312.5,2811300000,3729059375,908089062.5,1806507812.5,2695256250,3574334375,869407812.5,1729145312.4999962,2579212499.9999962,3419609374.9999962,830726562.5,1651782812.5,2463168750,3264884375,792045312.5,1574420312.5,2347125000,3110159375,753364062.5,1497057812.5,2231081250,2955434375,714682812.5,1419695312.5,2115037500,2800709375,676001562.5,1342332812.5,1998993750,2645984375,637320312.5,1264970312.5,1882950000,2491259375,598639062.5,1187607812.5,1766906250,2336534375,559957812.5,1110245312.5,1650862500,2181809375,521276562.5,1032882812.5,1534818750,2027084375,482595312.5,955520312.5,1418775000,1872359375,443914062.5,878157812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3030022768.4539795,null,null,-262639.58333333302,-111806.25,-111806.25,-145139.58333333302,-22707076.0625,229285834.92708334,458539542.47916669,710590331.07291663,940509368.06208324,1192540261.7115622,1422491431.3964577,1674518658.3792706,1900923588.6985226,2152929201.4523716,2382208594.5691166,2634211173.9896336,2887337775.8338776,2887407570.412899,2883109808.6665344,2883105371.9998665,2883090033.1564217,2883090033.1564217,2883088801.9435501,2883083921.6102219,2878642220.8167572,2878641020.8167572,2878639663.4045715,2878634295.0379028,2878609624.0225143,2878609624.0225143,2874049816.7950745,2874043911.5917435,2874025976.0415039,2874025976.0415039,2874024326.0985107,2874017830.3748474,2869303867.1191711,2869302427.1191711,2869300608.0570068,2869293462.7609711,2869264520.1919098,2869264520.1919098,2864426602.874939,2864418743.0493011,2864397730.8635406,2864397730.8635406,2864395519.7821198,2864386873.9739227,2859383723.7481689,2859381995.7481689,2859379558.030899,2859370047.6418762,2859336032.6555786,2859336032.6555786,2854202926.2426758,2854192464.814743,2854167795.7993317,2854167795.7993317,2854164832.7387543,2854153325.1680298,2848842956.1841736,2848840882.5841675,2848837615.8098755,2848824957.4820862,2848784903.8150024,2848784903.8150024,2843338440.8600159,2843324516.6994324,2843295486.1818237,2843295486.1818237,2843291515.3972473,2843276198.8206482,2837639384.888855,2837636896.5688477,2837632518.7788696,2837615670.5445862,2837568408.3009033,2837568408.3009033,2831789250.1957397,3030022768.4539795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2180876415.4571991,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190330376.4456391,1534896294.6012039,1544236121.4639497,1553540421.142664,1565033007.1720743,1576524661.9886169,1588012667.6846962,1599281912.7756748,1608391359.4425869,1617670115.8848076,1629157633.5475559,1640598963.6913815,1652091519.7207909,1663582579.2032661,1672790074.6890945,1681958631.417717,1693451187.4471321,1704942423.5335426,1716428813.8392868,1727687496.5917053,1736656861.4175377,1745800398.3843346,1757286139.1177063,1768720867.9395599,1780213390.9689789,1791703908.4823608,1800770615.7856598,1809794767.1823959,1821287290.211792,1832777965.15979,1844262205.3810043,1855509432.7963486,1864330308.5090561,1873330262.2437286,1884813637.8841171,1896240754.2235947,1907733240.9530029,1919223040.0991364,1928139855.985817,1937010334.2358704,1948502820.9653015,1959992743.9341278,1971474122.3928223,1982708868.6351624,1991372333.9959106,2000219787.5538025,2011700015.2554169,2023118323.3080139,2034610770.1074219,2046099615.2881775,2054856707.2588654,2063563583.5002899,2075056030.2997131,2086544945.5445709,2098022514.997345,2109243593.1235199,2117740180.4321899,2126425615.0833893,2137901652.8785248,2149309732.1949921,2160802135.0713806,2172289711.4343567,2180876415.4571991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,100000000000,null,null,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,100000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3823529411.7647095,null,null,0,40000000000,130000000000,200000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,260000000000,256176470588.23529,252352941176.47058,248529411764.70587,244705882352.94116,240882352941.17648,237058823529.41177,233235294117.64706,229411764705.88235,225588235294.11765,221764705882.35294,217941176470.58823,214117647058.82352,210294117647.05881,206470588235.2941,202647058823.52939,198823529411.76468,194999999999.99997,191176470588.23529,187352941176.47058,183529411764.70587,179705882352.94116,175882352941.17645,172058823529.41174,168235294117.64703,164411764705.88232,160588235294.11761,156764705882.35291,152941176470.5882,149117647058.82349,145294117647.05878,141470588235.29407,137647058823.52936,133823529411.76463,129999999999.99992,126176470588.23521,122352941176.47052,118529411764.70581,114705882352.9411,110882352941.17639,107058823529.41168,103235294117.64697,99411764705.882263,95588235294.117554,91764705882.352844,87941176470.588135,84117647058.823425,80294117647.058716,76470588235.294006,72647058823.529297,68823529411.764587,64999999999.999878,61176470588.235168,57352941176.470459,53529411764.70575,49705882352.94104,45882352941.176331,42058823529.411621,38235294117.646942,34411764705.882263,30588235294.117554,26764705882.352844,22941176470.588165,19117647058.823486,15294117647.058777,11470588235.294067,7647058823.5293884,3823529411.7647095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,47794117.647064209,null,null,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.3529434,3154411764.7058792,3106617647.0588226,3058823529.4117661,3011029411.7647095,2963235294.1176453,2915441176.4705887,2867647058.8235321,2819852941.1764679,2772058823.5294113,2724264705.8823547,2676470588.2352982,2628676470.5882416,2580882352.9411774,2533088235.2941132,2485294117.6470642,2437500000,2389705882.3529358,2341911764.7058868,2294117647.0588226,2246323529.4117584,2198529411.7647095,2150735294.1176453,2102941176.4705811,2055147058.8235321,2007352941.1764679,1959558823.5294189,1911764705.8823547,1863970588.2352905,1816176470.5882416,1768382352.9411774,1720588235.2941132,1672794117.6470642,1625000000,1577205882.3529358,1529411764.7058868,1481617647.0588226,1433823529.4117584,1386029411.7647095,1338235294.1176453,1290441176.4705811,1242647058.8235321,1194852941.1764679,1147058823.5294037,1099264705.8823547,1051470588.2352905,1003676470.5882416,955882352.94117737,908088235.29411316,860294117.64706421,812500000,764705882.35293579,716911764.70587158,669117647.05880737,621323529.41177368,573529411.76470947,525735294.11764526,477941176.47058105,430147058.82351685,382352941.17648315,334558823.52941895,286764705.88235474,238970588.23529053,191176470.58822632,143382352.94116211,95588235.294128418,47794117.647064209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,3.0517578125E-5,3.0517578125E-5,6.103515625E-5,0,6.103515625E-5,0,0,0,6.103515625E-5,6.103515625E-5,0,1.220703125E-4,-6.103515625E-5,0,0,0,0,1.220703125E-4,0,0,6.103515625E-5,0,0,0,6.103515625E-5,6.103515625E-5,0,0,6.103515625E-5,0,-6.103515625E-5,0,0,0,0,0,0,6.103515625E-5,0,-1.220703125E-4,-6.103515625E-5,0,0,6.103515625E-5,1.220703125E-4,6.103515625E-5,1.220703125E-4,6.103515625E-5,6.103515625E-5,1.220703125E-4,6.103515625E-5,1.220703125E-4,1.220703125E-4,1.220703125E-4,1.8310546875E-4,1.8310546875E-4,2.44140625E-4,2.44140625E-4,3.0517578125E-4,3.0517578125E-4,2.44140625E-4,2.44140625E-4,1.8310546875E-4,3.0517578125E-4,3.662109375E-4,2.44140625E-4,2.44140625E-4,2.44140625E-4,1.8310546875E-4,1.8310546875E-4,1.220703125E-4,1.220703125E-4,1.220703125E-4,2.44140625E-4,1.220703125E-4,1.220703125E-4,2.44140625E-4,1.220703125E-4,2.44140625E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Calc","index":30,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2041-06-30",null,null,"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"3кв21г","4кв21г","1кв22г","2кв22г","3кв22г","4кв22г","1кв23г","2кв23г","3кв23г","4кв23г","1кв24г","2кв24г","3кв24г","4кв24г","1кв25г","2кв25г","3кв25г","4кв25г","1кв26г","2кв26г","3кв26г","4кв26г","1кв27г","2кв27г","3кв27г","4кв27г","1кв28г","2кв28г","3кв28г","4кв28г","1кв29г","2кв29г","3кв29г","4кв29г","1кв30г","2кв30г","3кв30г","4кв30г","1кв31г","2кв31г","3кв31г","4кв31г","1кв32г","2кв32г","3кв32г","4кв32г","1кв33г","2кв33г","3кв33г","4кв33г","1кв34г","2кв34г","3кв34г","4кв34г","1кв35г","2кв35г","3кв35г","4кв35г","1кв36г","2кв36г","3кв36г","4кв36г","1кв37г","2кв37г","3кв37г","4кв37г","1кв38г","2кв38г","3кв38г","4кв38г","1кв39г","2кв39г","3кв39г","4кв39г","1кв40г","2кв40г","3кв40г","4кв40г","1кв41г","2кв41г","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[16,null,null,null,null,null,null,"Поток запусков бурения скважин",null,null,null,null,"кол-во скважин",null,null,null,"запуски процесса",null,null,null,null,null,null,6,null,null,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"кол-во скважин",null,null,null,null,"кол-во скважин",null,null,null,"нарастающим итогом",null,null,0,null,null,null,6,null,null,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,1501200000000,null,null,0,0,0,0,0,1800000000,3600000000,5400000000,7200000000,9000000000,10800000000,12600000000,14400000000,16200000000,18000000000,19800000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21]
[22,null,null,null,null,null,null,"Итоговый дебит газа",null,null,null,null,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,null,null,null,null,null,null,"КПД",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.1200000000000001,null,null,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,1.07,1.07,1.08,1.08,1.0900000000000001,1.0900000000000001,1.1000000000000001,1.1000000000000001,1.1100000000000001,1.1100000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,null,null,null,null,null,null,"Валовый объем добычи газа",null,null,null,null,"млн.куб.м.",null,null,null,null,null,0,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Валовый объем добычи газа","Природный газ",null,null,null,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,"Валовый объем добычи газа","Продукт - 2",null,null,null,"млн.куб.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 объем добычи газа","Продукт - 3",null,null,null,"млн.куб.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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Общий оборот (GMV)","Природный газ",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Общий оборот (GMV)","Продукт - 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)","Продукт - 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","Природный газ",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","Продукт - 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","Продукт - 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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Природный газ",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Продукт - 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","Продукт - 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,"млн.куб.м.",null,null,null,null,null,0,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Поток решений о покупке","Природный газ",null,null,1,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,189000,null,null,0,0,0,0,0,450,450,900,900,1350,1350,1800,1800,2250,2250,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"Поток решений о покупке","Продукт - 2",null,null,2,"млн.куб.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","Продукт - 3",null,null,3,"млн.куб.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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Акцептованный GMV","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Акцептованный GMV","Продукт - 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","Продукт - 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,"млн.куб.м.",null,null,null,null,null,0,null,null,null,null,187650,null,null,0,0,0,0,0,225,450,675,900,1125,1350,1575,1800,2025,2250,2475,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Количество продаж","Природный газ",null,null,1,"млн.куб.м.",null,null,null,null,null,null,null,null,null,null,187650,null,null,0,0,0,0,0,225,450,675,900,1125,1350,1575,1800,2025,2250,2475,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Количество продаж","Продукт - 2",null,null,2,"млн.куб.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","Продукт - 3",null,null,3,"млн.куб.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,1501200000000,null,null,0,0,0,0,0,1800000000,3600000000,5400000000,7200000000,9000000000,10800000000,12600000000,14400000000,16200000000,18000000000,19800000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"ндс(+)",null,"*",null,null,null,"Продажи","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1501200000000,null,null,0,0,0,0,0,1800000000,3600000000,5400000000,7200000000,9000000000,10800000000,12600000000,14400000000,16200000000,18000000000,19800000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"ндс(+)",null,"*",null,null,null,"Продажи","Продукт - 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","Продукт - 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,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(+)",null,null,null,null,null,"Поступление ДС","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1512000000000,null,null,0,0,0,0,0,3600000000,3600000000,7200000000,7200000000,10800000000,10800000000,14400000000,14400000000,18000000000,18000000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,21600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 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","Продукт - 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","Природный газ",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","Продукт - 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","Продукт - 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,10800000000,null,null,0,0,0,0,0,1800000000,1800000000,3600000000,3600000000,5400000000,5400000000,7200000000,7200000000,9000000000,9000000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"BS",null,null,null,null,null,"Авансы полученные","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,10800000000,null,null,0,0,0,0,0,1800000000,1800000000,3600000000,3600000000,5400000000,5400000000,7200000000,7200000000,9000000000,9000000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"BS",null,null,null,null,null,"Авансы полученные","Продукт - 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","Продукт - 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,1251000000000,null,null,0,0,0,0,0,1500000000,3000000000,4500000000,6000000000,7500000000,9000000000,10500000000,12000000000,13500000000,15000000000,16500000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"PL(+)",null,null,null,null,null,"Выручка","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1251000000000,null,null,0,0,0,0,0,1500000000,3000000000,4500000000,6000000000,7500000000,9000000000,10500000000,12000000000,13500000000,15000000000,16500000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,18000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"PL(+)",null,null,null,null,null,"Выручка","Продукт - 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","Продукт - 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,250200000000,null,null,0,0,0,0,0,300000000,600000000,900000000,1200000000,1500000000,1800000000,2100000000,2400000000,2700000000,3000000000,3300000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"НДС начисленный","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,250200000000,null,null,0,0,0,0,0,300000000,600000000,900000000,1200000000,1500000000,1800000000,2100000000,2400000000,2700000000,3000000000,3300000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,3600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"НДС начисленный","Продукт - 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","Продукт - 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,69712630887.049179,null,null,0,0,0,0,135000000,135000000,278100000,278100000,417150000,417150000,556200000,556200000,716107500,716107500,859329000,859329000,859329000,859329000,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1189512307.8957667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,69712630887.049179,null,null,0,0,0,0,135000000,135000000,278100000,278100000,417150000,417150000,556200000,556200000,716107500,716107500,859329000,859329000,859329000,859329000,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1189512307.8957667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Сырье и материалы - 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]
[107,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Сырье и материалы - 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]
[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,69712630887.049194,null,null,0,0,0,4500000,103500000,139770000,244710000,282735000,384705000,421785000,523755000,561530250,678795750,720881550,825910650,859329000,859329000,860188329,879093567,885108870,885108870,885108870,885108870,885993978.86999989,905466374.00999975,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,912573798.23609972,932630365.23029983,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939951012.18318272,960609276.18720889,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,968149542.5486784,989427554.47282529,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,997194028.82513881,1019110381.1070098,1026083765.9239687,1026083765.9239687,1026083765.9239687,1026083765.9239687,1027109849.6898926,1049683692.5402201,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1057923145.1805897,1081174203.316427,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1089660839.5360074,1113609429.4159198,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1122350664.7220876,1147017712.2983973,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1156021184.6637502,1141777833.4041567,277552871.84234554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"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,0,0,0,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,27000000,22230000,55620000,50985000,83430000,78795000,111240000,105909750,143221500,138447450,171865800,171865800,171865800,171006471,177021774,177021774,177021774,177021774,177021774,176136665.13000107,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,181420765.08390045,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,186863388.0364151,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,192469289.67750931,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,198243368.367836,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,204190669.41886139,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,210316389.5014267,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,216625881.1864624,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,223124657.62207031,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,229818397.3507309,277552871.84233093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115]
[116,"SF(+)",null,null,null,null,null,"Поступление запасов",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,58093859072.54097,null,null,0,0,0,0,112500000,112500000,231750000,231750000,347625000,347625000,463500000,463500000,596756250,596756250,716107500,716107500,716107500,716107500,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,991260256.57980561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,"SF(+)",null,null,null,null,null,"Поступление запасов","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,58093859072.54097,null,null,0,0,0,0,112500000,112500000,231750000,231750000,347625000,347625000,463500000,463500000,596756250,596756250,716107500,716107500,716107500,716107500,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,991260256.57980561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"SF(+)",null,null,null,null,null,"Поступление запасов","Сырье и материалы - 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]
[119,"SF(+)",null,null,null,null,null,"Поступление запасов","Сырье и материалы - 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]
[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,11618771814.508194,null,null,0,0,0,0,22500000,22500000,46350000,46350000,69525000,69525000,92700000,92700000,119351250,119351250,143221500,143221500,143221500,143221500,147518145,147518145,147518145,147518145,147518145,147518145,151943689.34999999,151943689.34999999,151943689.34999999,151943689.34999999,151943689.34999999,151943689.34999999,156502000.03049999,156502000.03049999,156502000.03049999,156502000.03049999,156502000.03049999,156502000.03049999,161197060.03141502,161197060.03141502,161197060.03141502,161197060.03141502,161197060.03141502,161197060.03141502,166032971.83235747,166032971.83235747,166032971.83235747,166032971.83235747,166032971.83235747,166032971.83235747,171013960.98732814,171013960.98732814,171013960.98732814,171013960.98732814,171013960.98732814,171013960.98732814,176144379.816948,176144379.816948,176144379.816948,176144379.816948,176144379.816948,176144379.816948,181428711.21145648,181428711.21145648,181428711.21145648,181428711.21145648,181428711.21145648,181428711.21145648,186871572.54780015,186871572.54780015,186871572.54780015,186871572.54780015,186871572.54780015,186871572.54780015,192477719.72423416,192477719.72423416,192477719.72423416,192477719.72423416,192477719.72423416,192477719.72423416,198252051.31596115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"НДС к возмещению","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11618771814.508194,null,null,0,0,0,0,22500000,22500000,46350000,46350000,69525000,69525000,92700000,92700000,119351250,119351250,143221500,143221500,143221500,143221500,147518145,147518145,147518145,147518145,147518145,147518145,151943689.34999999,151943689.34999999,151943689.34999999,151943689.34999999,151943689.34999999,151943689.34999999,156502000.03049999,156502000.03049999,156502000.03049999,156502000.03049999,156502000.03049999,156502000.03049999,161197060.03141502,161197060.03141502,161197060.03141502,161197060.03141502,161197060.03141502,161197060.03141502,166032971.83235747,166032971.83235747,166032971.83235747,166032971.83235747,166032971.83235747,166032971.83235747,171013960.98732814,171013960.98732814,171013960.98732814,171013960.98732814,171013960.98732814,171013960.98732814,176144379.816948,176144379.816948,176144379.816948,176144379.816948,176144379.816948,176144379.816948,181428711.21145648,181428711.21145648,181428711.21145648,181428711.21145648,181428711.21145648,181428711.21145648,186871572.54780015,186871572.54780015,186871572.54780015,186871572.54780015,186871572.54780015,186871572.54780015,192477719.72423416,192477719.72423416,192477719.72423416,192477719.72423416,192477719.72423416,192477719.72423416,198252051.31596115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"НДС к возмещению","Сырье и материалы - 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]
[125,null,null,null,null,null,null,"НДС к возмещению","Сырье и материалы - 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]
[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,69355777194.68045,null,null,0,0,0,0,0,94500000,135000000,235170000,278100000,375435000,417150000,514485000,556200000,668135250,716107500,816362550,859329000,859329000,859329000,877374908.99999988,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,903696156.26999974,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,930807040.95809984,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,958731252.1868428,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,987493189.75244832,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1017117985.4450215,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1047631525.0083721,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1079060470.7586236,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1111432284.8813822,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1144775253.4278235,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1179118511.0306582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,69355777194.68045,null,null,0,0,0,0,0,94500000,135000000,235170000,278100000,375435000,417150000,514485000,556200000,668135250,716107500,816362550,859329000,859329000,859329000,877374908.99999988,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,885108869.99999976,903696156.26999974,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,930807040.95809984,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,939012000.18299973,958731252.1868428,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,987493189.75244832,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1017117985.4450215,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1047631525.0083721,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1056866278.9016879,1079060470.7586236,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1111432284.8813822,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1144775253.4278235,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1179118511.0306582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 2",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]
[131,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 3",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]
[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,57796480995.567032,null,null,0,0,0,0,0,78750000,112500000,195975000,231750000,312862500,347625000,428737500,463500000,556779375,596756250,680302125,716107500,716107500,716107500,731145757.49999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,753080130.22499979,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,775672534.13174987,782510000.15249979,782510000.15249979,782510000.15249979,782510000.15249979,782510000.15249979,798942710.15570235,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,822910991.46037364,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,847598321.20418465,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,873026270.8403101,880721899.08473992,880721899.08473992,880721899.08473992,880721899.08473992,880721899.08473992,899217058.96551967,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,926193570.73448527,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,953979377.8565197,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,982598759.1922152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,57796480995.567032,null,null,0,0,0,0,0,78750000,112500000,195975000,231750000,312862500,347625000,428737500,463500000,556779375,596756250,680302125,716107500,716107500,716107500,731145757.49999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,753080130.22499979,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,775672534.13174987,782510000.15249979,782510000.15249979,782510000.15249979,782510000.15249979,782510000.15249979,798942710.15570235,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,822910991.46037364,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,847598321.20418465,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,873026270.8403101,880721899.08473992,880721899.08473992,880721899.08473992,880721899.08473992,880721899.08473992,899217058.96551967,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,926193570.73448527,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,953979377.8565197,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,982598759.1922152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Сырье и материалы - 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]
[137,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Сырье и материалы - 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]
[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,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BS",null,null,null,null,null,"Запасы","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"BS",null,null,null,null,null,"Запасы","Сырье и материалы - 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]
[143,"BS",null,null,null,null,null,"Запасы","Сырье и материалы - 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]
[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,3250645466.5054092,null,null,0,0,0,0,0,6328125,7031250,13359375,14062500,20390625,21093750,27421875,28968750,35486718.75,36210937.5,42728906.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Природный газ",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3250645466.5054092,null,null,0,0,0,0,0,6328125,7031250,13359375,14062500,20390625,21093750,27421875,28968750,35486718.75,36210937.5,42728906.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Продукт - 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","Продукт - 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,975193639.95162344,null,null,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,"BS(+)",null,null,null,null,null,"Соцсборы","Природный газ",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,975193639.95162344,null,null,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"BS(+)",null,null,null,null,null,"Соцсборы","Продукт - 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","Продукт - 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,3242249786.2954397,null,null,0,0,0,0,0,5273437.5,6914062.5,12304687.5,13945312.5,19335937.5,20976562.5,26367187.5,28710937.5,34400390.625,36090234.375,41642578.125,43332421.875,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44539453.125,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45875636.71875,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,47251905.8203125,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48669462.994921871,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,50129546.884769529,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159]
[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,8395680.2099695206,null,null,0,0,0,0,0,1054687.5,1171875,2226562.5,2343750,3398437.5,3515625,4570312.5,4828125,5914453.125,6035156.25,7121484.375,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,960081415.57367826,null,null,0,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15112224.377945185,null,null,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,null,null,null,null,null,"Себестоимость продаж",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,73316509905.489456,null,null,0,0,0,0,0,72070312.5,144140625,220260937.5,296381250,370476562.5,444571875,518667187.5,593310937.5,678520546.875,763181718.75,839499890.625,915818062.5,915818062.5,915818062.5,928707997.5,941597932.49999988,941597932.49999988,941597932.49999988,941597932.49999988,942445268.43749988,956569237.42499995,969845870.4749999,969845870.4749999,969845870.4749999,969845870.4749999,969845870.4749999,983520802.51649988,997195734.55799985,997195734.55799985,997195734.55799985,997195734.55799985,998068490.57362485,1013026426.5919949,1027111606.5947399,1027111606.5947399,1027111606.5947399,1027111606.5947399,1027111606.5947399,1041619341.9975673,1056127077.4003947,1056127077.4003947,1056127077.4003947,1056127077.4003947,1057026016.0964885,1072867922.2574942,1087810889.7224064,1087810889.7224064,1087810889.7224064,1087810889.7224064,1087810889.7224064,1103202146.211266,1118593402.7001257,1118593402.7001257,1118593402.7001257,1118593402.7001257,1119519309.557102,1136298210.597604,1152151204.7811294,1152151204.7811294,1152151204.7811294,1152151204.7811294,1152151204.7811294,1168479788.7901604,1184808372.7991915,1184808372.7991915,1184808372.7991915,1184808372.7991915,1185762056.8618774,1203534182.4538653,1220352623.9831672,1220352623.9831672,1220352623.9831672,1220352623.9831672,1220352623.9831672,1237675618.7583482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,null,"Себестоимость продаж","Природный газ",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,73316509905.489456,null,null,0,0,0,0,0,72070312.5,144140625,220260937.5,296381250,370476562.5,444571875,518667187.5,593310937.5,678520546.875,763181718.75,839499890.625,915818062.5,915818062.5,915818062.5,928707997.5,941597932.49999988,941597932.49999988,941597932.49999988,941597932.49999988,942445268.43749988,956569237.42499995,969845870.4749999,969845870.4749999,969845870.4749999,969845870.4749999,969845870.4749999,983520802.51649988,997195734.55799985,997195734.55799985,997195734.55799985,997195734.55799985,998068490.57362485,1013026426.5919949,1027111606.5947399,1027111606.5947399,1027111606.5947399,1027111606.5947399,1027111606.5947399,1041619341.9975673,1056127077.4003947,1056127077.4003947,1056127077.4003947,1056127077.4003947,1057026016.0964885,1072867922.2574942,1087810889.7224064,1087810889.7224064,1087810889.7224064,1087810889.7224064,1087810889.7224064,1103202146.211266,1118593402.7001257,1118593402.7001257,1118593402.7001257,1118593402.7001257,1119519309.557102,1136298210.597604,1152151204.7811294,1152151204.7811294,1152151204.7811294,1152151204.7811294,1152151204.7811294,1168479788.7901604,1184808372.7991915,1184808372.7991915,1184808372.7991915,1184808372.7991915,1185762056.8618774,1203534182.4538653,1220352623.9831672,1220352623.9831672,1220352623.9831672,1220352623.9831672,1220352623.9831672,1237675618.7583482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,"Себестоимость продаж","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,69117874733.101288,null,null,0,0,0,0,0,67500000,135000000,206550000,278100000,347625000,417150000,486675000,556200000,636153750,716107500,787718250,859329000,859329000,859329000,872218935,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,885108869.99999988,898385503.04999995,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,911662136.0999999,925337068.14149988,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,939012000.18299985,953097180.18574488,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,967182360.18848991,981690095.5913173,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,996197830.99414468,1011140798.4590567,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1026083765.9239688,1041475022.4128284,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1056866278.901688,1072719273.0852134,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1088572267.2687387,1104900851.2777698,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1121229435.2868009,1138047876.816103,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1154866318.3454049,1172189313.1205859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,"Себестоимость продаж","Природный газ","Сырье и материалы - 2",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]
[170,null,null,null,null,null,null,"Себестоимость продаж","Природный газ","Сырье и материалы - 3",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]
[171,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[172,null,null,null,null,null,null,"Себестоимость продаж","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,null,"Себестоимость продаж","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,968915809.01265097,null,null,0,0,0,0,0,1054687.5,2109375,3164062.5,4218750,5273437.5,6328125,7382812.5,8564062.5,9776953.125,10863281.25,11949609.375,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13231476.5625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13628420.859375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14037273.485156249,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14458391.689710936,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14892143.440402264,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 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","Продукт - 2","Сырье и материалы - 1",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","Продукт - 2","Сырье и материалы - 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]
[177,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2","Сырье и материалы - 3",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","Продукт - 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","Продукт - 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","Продукт - 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","Продукт - 3","Сырье и материалы - 1",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","Продукт - 3","Сырье и материалы - 2",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","Продукт - 3","Сырье и материалы - 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]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 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","Продукт - 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,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"PL(-)",null,null,null,null,null,"Себестоимость","Природный газ",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"SF(-)",null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,57598228944.251068,null,null,0,0,0,0,0,56250000,112500000,172125000,231750000,289687500,347625000,405562500,463500000,530128125,596756250,656431875,716107500,716107500,716107500,726849112.5,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,748654585.875,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,771114223.45124996,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,794247650.15478742,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,818075079.6594311,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,842617332.04921401,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,867895852.01069045,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,893932727.57101119,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,920750709.3981415,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,948373230.6800859,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,976824427.60048831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,"SF(-)",null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 2",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]
[194,"SF(-)",null,null,null,null,null,"Себестоимость","Природный газ","Сырье и материалы - 3",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]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196,"BS(-)",null,null,null,null,null,"Себестоимость","Природный газ","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"BS(-)",null,null,null,null,null,"Себестоимость","Природный газ","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,968915809.01265097,null,null,0,0,0,0,0,1054687.5,2109375,3164062.5,4218750,5273437.5,6328125,7382812.5,8564062.5,9776953.125,10863281.25,11949609.375,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13231476.5625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13628420.859375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14037273.485156249,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14458391.689710936,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14892143.440402264,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,"PL(-)",null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 2","Сырье и материалы - 1",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","Продукт - 2","Сырье и материалы - 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]
[201,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",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","Продукт - 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","Продукт - 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","Продукт - 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","Продукт - 3","Сырье и материалы - 1",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","Продукт - 3","Сырье и материалы - 2",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","Продукт - 3","Сырье и материалы - 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]
[209,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[210,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 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","Продукт - 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,61796864116.639229,null,null,0,0,0,0,0,60820312.5,121640625,185835937.5,250031250,312539062.5,375046875,437554687.5,500610937.5,572494921.875,643830468.75,708213515.625,772596562.5,772596562.5,772596562.5,783338175,794079787.49999988,794079787.49999988,794079787.49999988,794079787.49999988,794927123.43749988,806838320.25,817902181.125,817902181.125,817902181.125,817902181.125,817902181.125,829297957.82624996,840693734.52749991,840693734.52749991,840693734.52749991,840693734.52749991,841566490.54312491,854176896.56103742,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,865914546.56332493,878004326.0656811,890094105.56803727,890094105.56803727,890094105.56803727,890094105.56803727,890993044.26413107,904344455.84765148,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,916796928.73507822,929622975.80912793,942449022.88317752,942449022.88317752,942449022.88317752,942449022.88317752,943374929.74015415,957511665.0834018,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,970722493.56967294,984329646.91053212,997936800.25139141,997936800.25139141,997936800.25139141,997936800.25139141,998890484.31407726,1013859536.3178482,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1027874904.2589331,1042310733.2382507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,"Списание на себестоимость","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,57598228944.251068,null,null,0,0,0,0,0,56250000,112500000,172125000,231750000,289687500,347625000,405562500,463500000,530128125,596756250,656431875,716107500,716107500,716107500,726849112.5,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,737590724.99999988,748654585.875,759718446.75,759718446.75,759718446.75,759718446.75,759718446.75,771114223.45124996,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,782510000.15249991,794247650.15478742,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,805985300.15707493,818075079.6594311,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,830164859.16178727,842617332.04921401,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,855069804.93664074,867895852.01069045,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,880721899.08474004,893932727.57101119,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,907143556.05728233,920750709.3981415,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,934357862.7390008,948373230.6800859,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,962388598.62117076,976824427.60048831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,null,"Списание на себестоимость","Сырье и материалы - 2",null,null,2,"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]
[217,null,null,null,null,null,null,"Списание на себестоимость","Сырье и материалы - 3",null,null,3,"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]
[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,3229719363.3755007,null,null,0,0,0,0,0,3515625,7031250,10546875,14062500,17578125,21093750,24609375,28546875,32589843.75,36210937.5,39832031.25,43453125,43453125,43453125,43453125,43453125,43453125,43453125,43453125,44104921.875,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,44756718.75,45428069.53125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46099420.3125,46790911.6171875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,47482402.921875,48194638.965703122,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,48906875.009531245,49640478.134674214,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,50374081.259817183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,null,null,null,"Списание на себестоимость","Соцсборы",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,968915809.01265097,null,null,0,0,0,0,0,1054687.5,2109375,3164062.5,4218750,5273437.5,6328125,7382812.5,8564062.5,9776953.125,10863281.25,11949609.375,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13231476.5625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13628420.859375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14037273.485156249,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14244720.8765625,14458391.689710936,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14672062.502859373,14892143.440402264,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,15112224.377945155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,225455985.38483429,null,null,0,0,0,0,0,26156250,26156250,53662500,53662500,80493750,80493750,107325000,107873437.5,138290625,138290625,165926812.5,165926812.5,165926812.5,165926812.5,170223457.5,170223457.5,170223457.5,170223457.5,170223457.5,171070793.4375,175496337.78750038,175496337.78750038,175496337.78750038,175496337.78750038,175496337.78750038,175496337.78750038,180054648.46800041,180054648.46800232,180054648.46800232,180054648.46800232,180054648.46800232,180927404.48362732,185622464.48453903,185622464.48453903,185622464.48453903,185622464.48453903,185622464.48453903,185622464.48453903,190458376.2854805,190458376.2854805,190458376.2854805,190458376.2854805,190458376.2854805,191357314.98157883,196338304.13654709,196338304.1365509,196338304.1365509,196338304.1365509,196338304.13655853,196338304.13655853,201468722.96617126,201468722.96617126,201468722.96617126,201468722.96617126,201468722.96617126,202394629.82314301,207678961.21765137,207678961.217659,207678961.217659,207678961.21765137,207678961.217659,207678961.217659,213121822.55400085,213121822.55400085,213121822.55399323,213121822.55400085,213121822.55400085,214075506.61668396,219681653.79311371,219681653.79311371,219681653.79311371,219681653.79311371,219681653.79311371,219681653.79310608,225455985.38483429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,"BS",null,null,null,null,null,"Незавершенное производство","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,198252051.31596375,null,null,0,0,0,0,0,22500000,22500000,46350000,46350000,69525000,69525000,92700000,92700000,119351250,119351250,143221500,143221500,143221500,143221500,147518145,147518145,147518145,147518145,147518145,147518145,151943689.35000038,151943689.35000038,151943689.35000038,151943689.35000038,151943689.35000038,151943689.35000038,156502000.03050041,156502000.03050041,156502000.03050232,156502000.03050232,156502000.03050232,156502000.03050232,161197060.03141403,161197060.03141403,161197060.03141403,161197060.03141403,161197060.03141403,161197060.03141403,166032971.8323555,166032971.8323555,166032971.8323555,166032971.8323555,166032971.8323555,166032971.8323555,171013960.98732758,171013960.98732758,171013960.98732758,171013960.98732758,171013960.98732758,171013960.98732758,176144379.81694794,176144379.81694794,176144379.81694794,176144379.81694794,176144379.81694794,176144379.81694794,181428711.2114563,181428711.2114563,181428711.2114563,181428711.2114563,181428711.2114563,181428711.2114563,186871572.54779816,186871572.54779816,186871572.54779816,186871572.54779816,186871572.54779816,186871572.54779816,192477719.72423553,192477719.72423553,192477719.72423553,192477719.72423553,192477719.72423553,192477719.72423553,198252051.31596375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,"BS",null,null,null,null,null,"Незавершенное производство","Сырье и материалы - 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]
[225,"BS",null,null,null,null,null,"Незавершенное производство","Сырье и материалы - 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]
[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,20926103.129908562,null,null,0,0,0,0,0,2812500,2812500,5625000,5625000,8437500,8437500,11250000,11671875,14568750,14568750,17465625,17465625,17465625,17465625,17465625,17465625,17465625,17465625,17465625,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18117421.875,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,18788772.65625,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,19480263.9609375,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20192500.004765511,20926103.129908562,20926103.129908562,20926103.129908562,20926103.129908562,20926103.129908562,20926103.129908562,20926103.129908562,20926103.129908562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"BS",null,null,null,null,null,"Незавершенное производство","Соцсборы",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,6277830.9389724731,null,null,0,0,0,0,0,843750,843750,1687500,1687500,2531250,2531250,3375000,3501562.5,4370625,4370625,5239687.5,5239687.5,5239687.5,5239687.5,5239687.5,5239687.5,5239687.5,5239687.5,5239687.5,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5435226.5625,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5636631.796875,5844079.1882812381,5844079.1882812381,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,5844079.1882811785,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6057750.0014295578,6277830.9389724731,6277830.9389724731,6277830.9389724731,6277830.9389724731,6277830.9389724731,6277830.9389724731,6277830.9389724731,6277830.9389724731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,"PL",null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,2878359375,4314164062.5,5749968750,7187460937.5,8624953125,10062445312.5,11499389062.5,12927505078.125,14356169531.25,15791786484.375,17227403437.5,17227403437.5,17227403437.5,17216661825,17205920212.5,17205920212.5,17205920212.5,17205920212.5,17205072876.5625,17193161679.75,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17170702042.17375,17159306265.4725,17159306265.4725,17159306265.4725,17159306265.4725,17158433509.456875,17145823103.438963,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17121995673.934319,17109905894.431963,17109905894.431963,17109905894.431963,17109905894.431963,17109006955.735868,17095655544.152348,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17070377024.190872,17057550977.116823,17057550977.116823,17057550977.116823,17057550977.116823,17056625070.259846,17042488334.916597,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17015670353.089468,17002063199.748608,17002063199.748608,17002063199.748608,17002063199.748608,17001109515.685923,16986140463.682152,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16957689266.761749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"PL",null,null,null,null,null,"Валовая прибыль","Природный газ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,2878359375,4314164062.5,5749968750,7187460937.5,8624953125,10062445312.5,11499389062.5,12927505078.125,14356169531.25,15791786484.375,17227403437.5,17227403437.5,17227403437.5,17216661825,17205920212.5,17205920212.5,17205920212.5,17205920212.5,17205072876.5625,17193161679.75,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17182097818.875,17170702042.17375,17159306265.4725,17159306265.4725,17159306265.4725,17159306265.4725,17158433509.456875,17145823103.438963,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17134085453.436676,17121995673.934319,17109905894.431963,17109905894.431963,17109905894.431963,17109905894.431963,17109006955.735868,17095655544.152348,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17083203071.264921,17070377024.190872,17057550977.116823,17057550977.116823,17057550977.116823,17057550977.116823,17056625070.259846,17042488334.916597,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17029277506.430326,17015670353.089468,17002063199.748608,17002063199.748608,17002063199.748608,17002063199.748608,17001109515.685923,16986140463.682152,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16972125095.741066,16957689266.761749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,"PL",null,null,null,null,null,"Валовая прибыль","Продукт - 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","Продукт - 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,-4500000,-103500000,3454956562.5,3346477500,6902850937.5,6797341875,10354660312.5,10249151250,13805774437.5,13684266750,17236027434.375,17127353100,20688165140.625,20684519906.25,20683322608.5,20664417370.5,20658402067.5,20658402067.5,20658402067.5,20658402067.5,20657516958.630001,20636958235.365002,20630154129.525002,20630154129.525002,20630154129.525002,20630154129.525002,20629242467.388901,20609185900.394699,20602804265.442001,20602804265.442001,20602804265.442001,20602804265.442001,20601865253.441818,20580088071.46904,20572888393.405258,20572888393.405258,20572888393.405258,20572888393.405258,20571921211.045071,20550643199.120926,20543872922.599606,20543872922.599606,20543872922.599606,20543872922.599606,20542876724.768612,20519807886.978928,20512189110.277596,20512189110.277596,20512189110.277596,20512189110.277596,20511163026.511669,20488589183.661343,20481406597.299873,20481406597.299873,20481406597.299873,20481406597.299873,20480349731.020973,20455911612.812088,20447848795.218872,20447848795.218872,20447848795.218872,20447848795.218872,20446760222.951603,20422811633.07169,20415191627.200809,20415191627.200809,20415191627.200809,20415191627.200809,20414070397.765522,20388180678.313972,20379647376.016834,20379647376.016834,20379647376.016834,20379647376.016834,20378492509.698486,20392735860.95808,21256960822.519894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-22500000,277500000,553650000,853650000,1130475000,1430475000,1707300000,2007300000,2280648750,2580648750,2856778500,3156778500,3456778500,3456778500,3452481855,3452481855,3452481855,3452481855,3452481855,3452481855,3448056310.6500001,3448056310.6500001,3448056310.6500001,3448056310.6500001,3448056310.6500001,3448056310.6500001,3443497999.9695001,3443497999.9695001,3443497999.9695001,3443497999.9695001,3443497999.9695001,3443497999.9695001,3438802939.968585,3438802939.968585,3438802939.968585,3438802939.968585,3438802939.968585,3438802939.968585,3433967028.1676426,3433967028.1676426,3433967028.1676426,3433967028.1676426,3433967028.1676426,3433967028.1676426,3428986039.0126719,3428986039.0126719,3428986039.0126719,3428986039.0126719,3428986039.0126719,3428986039.0126719,3423855620.1830521,3423855620.1830521,3423855620.1830521,3423855620.1830521,3423855620.1830521,3423855620.1830521,3418571288.7885437,3418571288.7885437,3418571288.7885437,3418571288.7885437,3418571288.7885437,3418571288.7885437,3413128427.4521999,3413128427.4521999,3413128427.4521999,3413128427.4521999,3413128427.4521999,3413128427.4521999,3407522280.2757659,3407522280.2757659,3407522280.2757659,3407522280.2757659,3407522280.2757659,3407522280.2757659,3401747948.6840386,3600000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1200026643787.9497,null,null,0,0,0,0,27000000,3264362812.5,6176440312.5,12288922500,18071664375,27057443437.5,35715169687.5,47575237875,59112660562.5,73838433309.375,88228359159.375,105823187362.5,123050928768.75,140277472877.25,157510891617.75,174727553442.75,191933473655.25,209139393867.75,226345314080.25,243550349183.88,260762226166.2825,277955387846.03253,295137485664.90753,312319583483.78259,329501681302.65759,346682867459.39648,363871346913.22424,381042048955.39801,398201355220.87048,415360661486.34302,432519967751.81555,449678335005.2879,466843968192.80853,483989791296.24744,501123876749.68414,518257962203.12085,535392047656.5575,552525165927.63403,569666021657.59204,586788017331.52637,603897923225.95825,621007829120.39026,638117735014.82227,655226644711.4231,672343270443.86035,689438925988.0127,706522129059.27759,723605332130.54248,740688535201.80737,757770712189.30652,774861097846.93286,791931474871.1239,808989025848.24072,826046576825.35767,843104127802.47449,860160621913.3125,877225309801.16553,894267798136.08215,911297075642.51257,928326353148.94275,945355630655.37292,962383819589.53601,979420717101.83728,996436387454.92688,1013438450654.6757,1030440513854.4243,1047442577054.1731,1064443519024.4865,1081453161842.4695,1098439302306.1516,1115411427401.8928,1132383552497.634,1149355677593.375,1166326647822.7979,1183346507393.0303,1200026643787.9497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,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,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,225455985.38483429,null,null,0,0,0,0,0,26156250,26156250,53662500,53662500,80493750,80493750,107325000,107873437.5,138290625,138290625,165926812.5,165926812.5,165926812.5,165926812.5,170223457.5,170223457.5,170223457.5,170223457.5,170223457.5,171070793.4375,175496337.78750038,175496337.78750038,175496337.78750038,175496337.78750038,175496337.78750038,175496337.78750038,180054648.46800041,180054648.46800232,180054648.46800232,180054648.46800232,180054648.46800232,180927404.48362732,185622464.48453903,185622464.48453903,185622464.48453903,185622464.48453903,185622464.48453903,185622464.48453903,190458376.2854805,190458376.2854805,190458376.2854805,190458376.2854805,190458376.2854805,191357314.98157883,196338304.13654709,196338304.1365509,196338304.1365509,196338304.1365509,196338304.13655853,196338304.13655853,201468722.96617126,201468722.96617126,201468722.96617126,201468722.96617126,201468722.96617126,202394629.82314301,207678961.21765137,207678961.217659,207678961.217659,207678961.21765137,207678961.217659,207678961.217659,213121822.55400085,213121822.55400085,213121822.55399323,213121822.55400085,213121822.55400085,214075506.61668396,219681653.79311371,219681653.79311371,219681653.79311371,219681653.79311371,219681653.79311371,219681653.79310608,225455985.38483429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,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,0,0,0,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1199503809725.5908,null,null,0,0,0,-4500000,-85500000,3091956562.5,5884784062.5,11933985000,17600851875,26525037187.5,35066888437.5,46865362875,58268980875,72924359559.375,87194934159.375,104726320800,121954062206.25,139180606314.75,156392541830.25,173598462042.75,190804382255.25,208010302467.75,225216222680.25,242421257783.88,259610159708.595,276792257527.47003,293974355346.34503,311156453165.22009,328338550984.09509,345519737140.83398,362685425041.25922,379844731306.73175,397004037572.20422,414163343837.67676,431322650103.14929,448481017356.62164,465622302488.12207,482756387941.55872,499890473394.99542,517024558848.43213,534158644301.86877,551291762572.94531,568408438743.89856,585518344638.33057,602628250532.76245,619738156427.19446,636848062321.62646,653956972018.22729,671047793866.1936,688130996937.4585,705214200008.72339,722297403079.98828,739380606151.25317,756462783138.75232,773527516702.23059,790585067679.34753,807642618656.46436,824700169633.5813,841757720610.69812,858814214721.53613,875851555045.55969,892880832551.98999,909910110058.42041,926939387564.85059,943968665071.28076,960996854005.44385,978006537211.06348,995008600410.81213,1012010663610.5609,1029012726810.3096,1046014790010.0583,1063015731980.3717,1079996390378.4099,1096968515474.151,1113940640569.8921,1130912765665.6333,1147884890761.3743,1164855860990.7971,1181846848903.071,1199503809725.5908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,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,1200026643787.948,null,null,0,0,0,0,27000000,3264362812.5,6176440312.5,12288922500,18071664375,27057443437.5,35715169687.5,47575237875,59112660562.5,73838433309.375,88228359159.375,105823187362.5,123050928768.75,140277472877.25,157510891617.75,174727553442.75,191933473655.25,209139393867.75,226345314080.25,243550349183.88,260762226166.2825,277955387846.03247,295137485664.90747,312319583483.78247,329501681302.65747,346682867459.39642,363871346913.22412,381042048955.39789,398201355220.87036,415360661486.34283,432519967751.81531,449678335005.2876,466843968192.80823,483989791296.24719,501123876749.68384,518257962203.12048,535392047656.55713,552525165927.63354,569666021657.59155,586788017331.52588,603897923225.95789,621007829120.38989,638117735014.8219,655226644711.42285,672343270443.86011,689438925988.01245,706522129059.27734,723605332130.54224,740688535201.80713,757770712189.30603,774861097846.93237,791931474871.12329,808989025848.24011,826046576825.35693,843104127802.47375,860160621913.31177,877225309801.16479,894267798136.08142,911297075642.51172,928326353148.94202,945355630655.37231,962383819589.53528,979420717101.83655,996436387454.92603,1013438450654.6747,1030440513854.4233,1047442577054.172,1064443519024.4854,1081453161842.4684,1098439302306.1505,1115411427401.8916,1132383552497.6326,1149355677593.3735,1166326647822.7961,1183346507393.0286,1200026643787.948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1189203135883.3601,null,null,0,0,0,0,0,1439179687.5,4317539062.5,8631703125,14381671875,21569132812.5,30194085937.5,40256531250,51755920312.5,64683425390.625,79039594921.875,94831381406.25,112058784843.75,129286188281.25,146513591718.75,163730253543.75,180936173756.25,198142093968.75,215348014181.25,232553934393.75,249759007270.3125,266952168950.0625,284134266768.9375,301316364587.8125,318498462406.6875,335680560225.5625,352862658044.4375,370033360086.61127,387192666352.08374,404351972617.55621,421511278883.02869,438670585148.50116,455829018657.95801,472974841761.39697,490108927214.83362,507243012668.27026,524377098121.70691,541511183575.14355,558645269028.5802,575767264702.51453,592877170596.94653,609987076491.37854,627096982385.81055,644206888280.24255,661315895235.97839,678411550780.13074,695494753851.39563,712577956922.66052,729661159993.92542,746744363065.19031,763827566136.4552,780897943160.64612,797955494137.76294,815013045114.87976,832070596091.99658,849128147069.1134,866184772139.37329,883227260474.28992,900256537980.72021,917285815487.15051,934315092993.58081,951344370500.01111,968373648006.44141,985389318359.53088,1002391381559.2795,1019393444759.0282,1036395507958.7769,1053397571158.5255,1070398680674.2114,1087384821137.8936,1104356946233.6345,1121329071329.3755,1138301196425.1165,1155273321520.8574,1172245446616.5984,1189203135883.3601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,10800000000,null,null,0,0,0,0,0,1800000000,1800000000,3600000000,3600000000,5400000000,5400000000,7200000000,7200000000,9000000000,9000000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,27000000,22230000,55620000,50985000,83430000,78795000,111240000,105909750,143221500,138447450,171865800,171865800,171865800,171006471,177021774,177021774,177021774,177021774,177021774,176136665.13000107,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,181420765.08390045,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,186863388.0364151,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,192469289.67750931,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,198243368.367836,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,204190669.41886139,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,210316389.5014267,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,216625881.1864624,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,223124657.62207031,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,229818397.3507309,277552871.84233093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,8395680.2099695206,null,null,0,0,0,0,0,1054687.5,1171875,2226562.5,2343750,3398437.5,3515625,4570312.5,4828125,5914453.125,6035156.25,7121484.375,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7242187.5,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7459453.125,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7683236.71875,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,7913733.8203125,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8151145.8349218369,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,8395680.2099695206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,15112224.377945185,null,null,0,0,0,0,0,1898437.5,2109375,4007812.5,4218750,6117187.5,6328125,8226562.5,8690625,10646015.625,10863281.25,12818671.875,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13035937.5,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13427015.625,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,13829826.09375,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14244720.876562476,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,14672062.502859354,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,15112224.377945185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,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,289094232.31550521,null,null,0,30000,30000,30000,660000,1158750,1158750,1657500,1657500,2156250,2156250,2655000,2695950,3210937.5,3210937.5,3719925,3770625,3770625,3770625,3770625,3770625,3770625,3770625,3770625,3833892.75,3841092.75,3841092.75,3841092.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3899043.75,3964209.5324999997,3972849.5324999997,3972849.5324999997,3972849.5324999997,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4039352.0625,4106472.8184749996,4116840.8184749996,4116840.8184749996,4116840.8184749996,4193444.7243749998,4193444.7243749998,4193444.7243749998,4193444.7243749998,4193444.7243749998,4193444.7243749998,4193444.7243749998,4193444.7243749998,4262579.1030292492,4275020.7030292498,4275020.7030292498,4275020.7030292498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4363574.0561062498,4434782.4661201276,4449712.3861201275,4449712.3861201275,4449712.3861201275,4552420.0827894378,4552420.0827894378,4552420.0827894378,4552420.0827894378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,41105500.601109236,null,null,0,0,0,0,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,480000,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,500700,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,522651,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,545953.53,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,570717.43590000004,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,597062.78897699993,625120.88564631005,625120.88564631005,625120.88564631005,625120.88564631005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7415741.5017944314,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8970620.7600000054,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,99000.000000000015,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,108900.00000000001,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,119790.00000000004,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,131769.00000000003,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,144945.90000000005,159440.49000000008,159440.49000000008,159440.49000000008,159440.49000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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","Продукт - 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 менеджеров по продажам",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,"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,4201827.8400000008,null,null,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[283,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,16387872,null,null,0,0,0,0,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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 КПД",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]
[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,7415741.5017944314,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[300,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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,36454951.724860601,null,null,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"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,3501523.2000000007,null,null,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16497982.500000002,null,null,0,5000,5000,5000,45000,71250,71250,97500,97500,123750,123750,150000,150000,177250,177250,203500,210000,210000,210000,210000,210000,210000,210000,210000,210000,211200,211200,211200,218850,218850,218850,218850,218850,218850,218850,218850,218850,220290,220290,220290,229305,229305,229305,229305,229305,229305,229305,229305,229305,231033,231033,231033,241669.5,241669.5,241669.5,241669.5,241669.5,241669.5,241669.5,241669.5,241669.49999999953,243743.10000000009,243743.10000000009,243743.10000000009,256307.25,256307.25,256307.25,256307.25,256307.25,256307.25,256307.25,256307.25,256307.25,258795.56999999983,258795.56999999983,258795.56999999983,273652.93500000052,273652.93500000052,273652.93500000052,273652.93500000052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[313,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,24659435.724488355,null,null,0,0,0,0,250000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,307500,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,316725,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7308276.7951068217,null,null,0,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,65929500,null,null,0,0,0,0,5250,120750,162750,278250,320250,435750,477750,593250,635250,750750,792750,908250,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,945000,913500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 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 менеджеров по продажам",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,121203067.02169648,null,null,0,0,0,0,0,218750,262500,481250,525000,743750,787500,1006250,1076250,1306812.5,1351875,1577187.5,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1662806.25,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1712690.4375,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1764071.1506249998,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1772676.3757500001,1816993.2851437498,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1871503.0836980625,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,"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,35890762.014750652,null,null,0,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[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,373141.34266531467,null,null,0,0,0,0,50000,93750,93750,137500,137500,181250,181250,225000,230250,275312.5,275312.5,320375,321875,321875,321875,321875,321875,321875,321875,321875,329986.25,329986.25,329986.25,329986.25,331531.25,331531.25,331531.25,331531.25,331531.25,331531.25,331531.25,331531.25,339885.83749999851,339885.83749999851,339885.83749999851,339885.83749999851,341477.1875,341477.1875,341477.1875,341477.18750000745,341477.18749999255,341477.18749999255,341477.1875,341477.1875,350082.41262499988,350082.41262499988,350082.41262499988,350082.41262501478,351721.50312501192,351721.50312499702,351721.50312501192,351721.50312501192,351721.50312501192,351721.50312499702,351721.50312501192,351721.50312501192,360584.88500376046,360584.88500374556,360584.88500376046,360584.88500376046,362273.14821875095,362273.14821875095,362273.14821876585,362273.14821876585,362273.14821876585,362273.14821875095,362273.14821876585,362273.14821876585,371402.43155385554,371402.43155385554,371402.43155385554,371402.43155387044,373141.34266531467,373141.34266532958,373141.34266531467,373141.34266531467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342]
[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,220499.9999999553,null,null,0,0,0,0,-5250,31500,26250,63000,57750,94500,89250,126000,120750,157500,152250,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000.00000000745,189000.00000000745,189000,189000,188999.99999999255,188999.99999999255,188999.99999999255,188999.99999997765,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,189000.0000000149,189000.0000000298,189000.0000000149,189000.0000000149,189000.00000001863,189000.00000001863,189000,189000,189000,189000.0000000149,189000,188999.99999999627,189000.00000002608,189000.00000002608,189000.00000002235,188999.9999999851,188999.99999996275,188999.9999999404,188999.99999996275,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Природный газ",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,19665446.400000006,null,null,0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,311040,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,373248,447897.59999999998,447897.59999999998,447897.59999999998,447897.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7415741.5017944314,null,null,0,0,0,0,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,98345.43,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,101295.79289999999,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,104334.66668699998,107464.70668761,107464.70668761,107464.70668761,107464.70668761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 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,162173285.3143959,null,null,0,30000,30000,30000,30000,371250,371250,712500,712500,1053750,1053750,1395000,1435950,1793437.5,1793437.5,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2144925,2208192.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2215392.75,2280558.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2289198.5324999997,2356319.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2366687.2884749998,2435821.6671292498,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2448263.2671292499,2519471.6771431277,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,2534401.5971431276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,36454951.724860601,null,null,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 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","Продукт - 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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание КПД",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]
[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,24719138.339314811,null,null,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,309000,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"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,7079331.8399999999,null,null,0,0,0,0,0,15000,30000,45000,60000,75000,75000,75000,75000,75000,75000,75000,75000,76500,78000,79500,81000,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,82500.000000000015,84150.000000000015,85800.000000000015,87450.000000000015,89100.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,90750.000000000015,92565.000000000029,94380.000000000044,96195.000000000044,98010.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,99825.000000000058,101821.50000000004,103818.00000000003,105814.50000000003,107811.00000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,109807.50000000003,112003.65000000004,114199.80000000003,116395.95000000004,118592.10000000005,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,120788.25000000004,123204.01500000006,125619.78000000006,128035.54500000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Природный газ",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,55125000,null,null,0,0,0,0,0,131250,131250,262500,262500,393750,393750,525000,525000,656250,656250,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,787500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 менеджеров по продажам",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,121516505.74953534,null,null,0,0,0,0,0,262500,262500,525000,525000,787500,787500,1050000,1081500,1351875,1351875,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1622250,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1670917.5,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1721045.0249999999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1772676.3757499999,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1825856.6670224997,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,1880632.367033175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36454951.724860601,null,null,0,0,0,0,0,78750,78750,157500,157500,236250,236250,315000,324450,405562.5,405562.5,486675,486675,486675,486675,486675,486675,486675,486675,486675,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,501275.25,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,516313.50749999995,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,531802.91272499994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,547757.00010674994,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,564189.71010995249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,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,396185.45999997854,null,null,0,0,0,0,75000,135000,180000,210000,225000,225000,225000,225000,225000,225000,225000,225000,232500,238500,243000,246000,247500,247500,247500,247500,247500,247500,247500,247500,255750,262350,267300,270600,272250,272250,272250,272250,272250,272250,272250,272250,281325,288585,294030,297660,299475,299475,299475,299475,299475,299475,299475,299475,309457.5,317443.5,323433,327426,329422.5,329422.5,329422.5,329422.5,329422.5,329422.5,329422.5,329422.5,340403.25,349187.84999999404,355776.29999998212,360168.59999996424,362364.7499999404,362364.7499999404,362364.7499999404,362364.7499999404,362364.7499999404,362364.7499999404,362364.7499999404,362364.7499999404,374443.57499995828,384106.63499996066,391353.92999997735,396185.45999997854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-5000,-5000,-5000,-22545000,277428750,553578750,853552500,1130377500,1430351250,1707176250,2007150000,2280498750,2580471500,2856601250,3156575000,3456568500,3456568500,3452271855,3452271855,3452271855,3452271855,3452271855,3452271855,3447846310.6500001,3447845110.6500001,3447845110.6500001,3447845110.6500001,3447837460.6500001,3447837460.6500001,3443279149.9695001,3443279149.9695001,3443279149.9695001,3443279149.9695001,3443279149.9695001,3443279149.9695001,3438584089.968585,3438582649.968585,3438582649.968585,3438582649.968585,3438573634.968585,3438573634.968585,3433737723.1676426,3433737723.1676426,3433737723.1676426,3433737723.1676426,3433737723.1676426,3433737723.1676426,3428756734.0126719,3428755006.0126719,3428755006.0126719,3428755006.0126719,3428744369.5126719,3428744369.5126719,3423613950.6830521,3423613950.6830521,3423613950.6830521,3423613950.6830521,3423613950.6830521,3423613950.6830521,3418329619.2885437,3418327545.6885433,3418327545.6885433,3418327545.6885433,3418314981.5385437,3418314981.5385437,3412872120.2021999,3412872120.2021999,3412872120.2021999,3412872120.2021999,3412872120.2021999,3412872120.2021999,3407265973.0257659,3407263484.7057657,3407263484.7057657,3407263484.7057657,3407248627.340766,3407248627.340766,3401474295.7490387,3599726347.0650001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1199232478771.5342,null,null,0,-25000,-50000,-4575000,-86055250,3090473062.5,5882207812.5,11930008000,17595309625,26517621687.5,35057435187.5,46853563875,58254645375,72907153296.875,87174688959.375,104702722100,121926907081.25,139149890564.75,156358265455.25,173560625042.75,190762984630.25,207965344217.75,225167703805.25,242369178283.88,259554479027.345,276732946953.47003,293911414879.59503,311089882805.72009,328268304756.84509,345445810719.83398,362607818426.50922,379763444498.23175,396919070569.95422,414074696641.67676,431230322713.39929,448385009773.12164,465522572937.93457,482652905831.83875,499783238725.74298,516913571619.64722,534043851481.80139,551173159705.81543,568286025829.70618,585392121677.07568,602498217524.44507,619604313371.81458,636710409219.18408,653815508868.72241,670902477643.50061,687981794906.94702,705061112170.39343,722140429433.83984,739219685319.33374,756297910531.60852,773358692319.86243,790412291521.755,807465890723.64734,824519489925.53979,841573089127.43213,858625631463.04578,875658975694.93555,892684221923.76294,909709468152.59021,926734714381.41748,943759889348.17871,960783971015.53564,977789546954.34912,994787502887.29163,1011785458820.2341,1028783414753.1768,1045781370686.1194,1062778205389.6266,1079754710874.4421,1096722645053.3669,1113690579232.2917,1130658513411.2166,1147626364608.7612,1164593056071.0361,1181579765216.1624,1199232478771.5342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1199755709019.353,null,null,0,-25000,-50000,-75000,26519750,3263014312.5,6174044062.5,12285155500,18066347125,27050252937.5,35705941437.5,47563663875,59098550062.5,73821452046.875,88208338959.375,105799813662.5,123024006143.75,140246995627.25,157476858242.75,174689962442.75,191892323530.25,209094683117.75,226297042705.25,243498517183.88,260706792985.0325,277896324772.03247,295074792698.15747,312253260624.28247,329431690825.40747,346609203388.39642,363794007598.47412,380961032746.89789,398116660468.62036,415272286540.34283,432427912612.06531,449582599671.7876,466744510892.62079,483886581436.52722,501016914330.4314,518147247224.33557,535277536161.48975,552406851645.50366,569543902773.39917,586662092030.271,603768189692.6405,620874285540.01001,637980381387.37952,655085481036.91797,672198253696.16699,689290023432.50085,706369340695.94727,723448657959.39368,740527923827.3877,757606157025.66223,774692596897.56421,791759026139.53076,808812627337.92322,825866226539.81567,842919825741.70813,859972368077.32178,877033059873.04114,894071516930.35474,911096763159.18201,928122009388.00928,945147195335.52051,962171285787.47754,979204082621.42261,996215650100.00598,1013213608229.0985,1030211564162.041,1047209520094.9835,1064206354798.4907,1081211844703.251,1098193794250.1171,1115161728429.0422,1132129662607.9673,1149097525884.3367,1166064227009.6716,1183079815060.0513,1199755709019.353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1188930935819.0056,null,null,0,-25000,-50000,-75000,-615000,1437537187.5,4314854062.5,8627488125,14375911875,21561340312.5,30184260937.5,40244201250,51741044362.5,64665515753.125,79018651596.875,94806921656.25,112030771968.75,129254620781.25,146478468093.75,163691572293.75,180893933381.25,198096292968.75,215298652556.25,232501012143.75,249702461127.5625,266891992914.5625,284070460840.6875,301248928766.8125,318427354641.9375,335605778867.0625,352784201442.1875,369951226590.61127,387106854312.33374,404262480384.05621,421418106455.77869,438573732527.50116,455728420677.42554,472870491221.33197,490000824115.23615,507131157009.14032,524261441490.51453,541391724156.88867,558522005008.26282,575640194265.13464,592746291927.50415,609852387774.87366,626958483622.24316,644064579469.61267,661169709257.53003,678261478993.86389,695340796257.3103,712420113520.75671,729499374799.29724,746578634081.33777,763657891366.8783,780724320608.84485,797777921807.2373,814831521009.12976,831885120211.02222,848938719412.91467,865991323573.57153,883029780630.88513,900055026859.7124,917080273088.53967,934105454308.91394,951130633333.13818,968155810161.2124,985167377639.79578,1002165335768.8883,1019163291701.8308,1036161247634.7733,1053159203567.7158,1070156134608.1857,1087138084155.0518,1104106018333.9768,1121073952512.9019,1138041810920.3201,1155009666911.9734,1171977520487.8616,1188930935819.0056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,27000000,22230000,55620000,50985000,83430000,78795000,111240000,105909750,143221500,138447450,171865800,171865800,171865800,171006471,177021774,177021774,177021774,177021774,177021774,176136665.13000107,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,181420765.08390045,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,186863388.0364151,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,192469289.67750931,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,198243368.367836,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,204190669.41886139,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,210316389.5014267,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,216625881.1864624,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,223124657.62207031,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,229818397.3507309,277552871.84233093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,15783878.794742748,null,null,0,0,0,0,90000,2067187.5,2278125,4255312.5,4466250,6443437.5,6654375,8631562.5,9105075,11141578.125,11358843.75,13395346.875,13615312.5,13615312.5,13615312.5,13615312.5,13615312.5,13615312.5,13615312.5,13615312.5,14020990.875,14020990.875,14020990.875,14020990.875,14023771.875,14023771.875,14023771.875,14023771.875,14023771.875,14023771.875,14023771.875,14023771.875,14441620.60125,14441620.60125,14441620.60125,14441620.60125,14444485.03125,14444485.03125,14444485.03125,14444485.03125,14444485.03125,14444485.03125,14444485.03125,14444485.03125,14874869.219287477,14874869.219287477,14874869.219287477,14874869.219287477,14877819.582187477,14877819.582187477,14877819.582187477,14877819.582187477,14877819.582187477,14877819.582187477,14877819.582187477,14877819.582187477,15321115.295866102,15321115.295866102,15321115.295866102,15321115.295866102,15324154.169653099,15324154.169653099,15324154.169653103,15324154.169653103,15324154.169653103,15324154.169653103,15324154.169653103,15324154.169653106,15780748.754742134,15780748.754742134,15780748.754742138,15780748.754742131,15783878.794742741,15783878.794742748,15783878.794742741,15783878.794742748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,237850587928.60098,null,null,5222337.5,4287337.5,4287337.5,4487337.5,4728351.375,292613385.4375,573991140.125,861528908.5625,1143077363.4775,1430734501.5806251,1711977483.4712501,1999656621.5743749,2281435596.8143625,2569238420.2912688,2850340561.5907998,3138167585.0677061,3419488512.8724031,3419069745.3982625,3419076445.8764653,3419103065.8764653,3419318223.9733958,3419318223.9733958,3419325611.2506151,3419354893.2506151,3419578650.69874,3419578650.69874,3419586795.1718736,3419619005.3718739,3419851754.8151908,3419851754.8151908,3419860734.0968213,3419896165.3168211,3420138320.6697407,3420138320.6697407,3420148220.3277378,3420187194.6697378,3420439192.5113544,3420439192.5113544,3420450106.8842964,3420492978.6604962,3420755279.7373457,3420755279.7373457,3420767312.8335137,3420814471.787334,3421087562.6341653,3421087562.6341653,3421100829.1226907,3421152703.9718928,3421437098.6609182,3421437098.6609182,3421451724.9645176,3421508787.2986398,3421805029.3286843,3421805029.3286843,3421821154.828403,3421883923.3959374,3422192587.7340326,3422192587.7340326,3422210366.0974722,3422279411.5217605,3422601106.810904,3422601106.810904,3422620707.4565964,3422696657.4233131,3423032028.3714404,3423032028.3714404,3423053638.0833163,3423137183.0467048,3423486913.0133686,3423486913.0133686,3423510737.7207112,3423602637.1804385,3423967450.9792809,3423967450.9792809,3423993717.7191262,3424094807.1248264,3424475474.0616779,3424475474.0616779,3424504433.1423578,3424615631.4886274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,58040008.896197796,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,45142229.141487159,null,null,420000,420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,654346.31497232104,654346.31497232104,654346.31497232104,654346.31497232104,673976.70442149055,673976.70442149055,673976.70442149055,673976.70442149055,694196.00555413531,694196.00555413531,694196.00555413531,694196.00555413531,715021.8857207594,715021.8857207594,715021.8857207594,715021.8857207594,736472.5422923821,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[433,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,32244449.386776559,null,null,300000,300000,300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,467390.22498022934,467390.22498022934,467390.22498022934,467390.22498022934,481411.9317296361,481411.9317296361,481411.9317296361,481411.9317296361,495854.2896815252,495854.2896815252,495854.2896815252,495854.2896815252,510729.918371971,510729.918371971,510729.918371971,510729.918371971,526051.81592313014,526051.81592313014,526051.81592313014,526051.81592313014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,205364282.97742596,null,null,1575837.5,640837.5,640837.5,640837.5,672456.375,4157490.4375,1130245.125,4248013.5625,1278541.6274999999,4535679.7306249999,1373149.1212500001,4630287.2243750002,1887417.1838625004,5290240.6607687501,1986304.4290500004,5389127.9059562506,2184135.4326753751,1765367.9585347502,1765367.9585347502,1765367.9585347502,1850365.5170820078,1850365.5170820078,1850365.5170820078,1850365.5170820078,1939547.5367690381,1939547.5367690381,1939547.5367690381,1939547.5367690381,2033121.9323170795,2033121.9323170795,2033121.9323170795,2033121.9323170795,2131306.9880167139,2131306.9880167139,2131306.9880167139,2131306.9880167139,2234331.8756830064,2234331.8756830064,2234331.8756830064,2234331.8756830064,2342437.1984979217,2342437.1984979217,2342437.1984979217,2342437.1984979217,2455875.562034199,2455875.562034199,2455875.562034199,2455875.562034199,2574912.1738195177,2574912.1738195177,2574912.1738195177,2574912.1738195177,2699825.4728677738,2699825.4728677738,2699825.4728677738,2699825.4728677738,2830907.7906755884,2830907.7906755884,2830907.7906755884,2830907.7906755884,2968466.0452570836,2968466.0452570836,2968466.0452570836,2968466.0452570836,3112822.4698686064,3112822.4698686064,3112822.4698686064,3112822.4698686064,3264315.3781576799,3264315.3781576799,3264315.3781576799,3264315.3781576799,3423299.9675571183,3423299.9675571183,3423299.9675571183,3423299.9675571183,3590149.1628363621,3590149.1628363621,3590149.1628363621,3590149.1628363621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,"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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[444,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на эксплуатацию и ремонт",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,42150454.167699926,null,null,0,0,0,200000,200000,200000,200000,220000.00000000003,220000.00000000003,220000.00000000003,220000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,242000.00000000003,266200.00000000006,266200.00000000006,266200.00000000006,266200.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,292820.00000000006,322102.00000000012,322102.00000000012,322102.00000000012,322102.00000000012,354312.20000000019,354312.20000000019,354312.20000000019,354312.20000000019,389743.42000000022,389743.42000000022,389743.42000000022,389743.42000000022,428717.76200000022,428717.76200000022,428717.76200000022,428717.76200000022,471589.5382000003,471589.5382000003,471589.5382000003,471589.5382000003,518748.49202000035,518748.49202000035,518748.49202000035,518748.49202000035,570623.34122200054,570623.34122200054,570623.34122200054,570623.34122200054,627685.67534420057,627685.67534420057,627685.67534420057,627685.67534420057,690454.24287862063,690454.24287862063,690454.24287862063,690454.24287862063,759499.66716648277,759499.66716648277,759499.66716648277,759499.66716648277,835449.63388313109,835449.63388313109,835449.63388313109,835449.63388313109,918994.59727144416,918994.59727144416,918994.59727144416,918994.59727144416,1010894.0569985886,1010894.0569985886,1010894.0569985886,1010894.0569985886,1111983.4626984475,1111983.4626984475,1111983.4626984475,1111983.4626984475,1223181.8089682925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447,"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,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,58040008.896197796,null,null,540000,540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,841302.4049644128,841302.4049644128,841302.4049644128,841302.4049644128,866541.47711334506,866541.47711334506,866541.47711334506,866541.47711334506,892537.72142674541,892537.72142674541,892537.72142674541,892537.72142674541,919313.8530695478,919313.8530695478,919313.8530695478,919313.8530695478,946893.26866163418,946893.26866163418,946893.26866163418,946893.26866163418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38693339.264131889,null,null,360000,360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,560868.26997627516,560868.26997627516,560868.26997627516,560868.26997627516,577694.31807556329,577694.31807556329,577694.31807556329,577694.31807556329,595025.1476178302,595025.1476178302,595025.1476178302,595025.1476178302,612875.9020463652,612875.9020463652,612875.9020463652,612875.9020463652,631262.17910775612,631262.17910775612,631262.17910775612,631262.17910775612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,20958892.101404771,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,303803.64623714908,303803.64623714908,303803.64623714908,303803.64623714908,312917.75562426349,312917.75562426349,312917.75562426349,312917.75562426349,322305.2882929914,322305.2882929914,322305.2882929914,322305.2882929914,331974.44694178115,331974.44694178115,331974.44694178115,331974.44694178115,341933.68035003456,341933.68035003456,341933.68035003456,341933.68035003456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Обустройство жилой зоны",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,95933142.735907927,null,null,497031.25,497031.25,497031.25,497031.25,521882.8125,521882.8125,521882.8125,521882.8125,547976.953125,547976.953125,547976.953125,547976.953125,867495.23437500012,867495.23437500012,867495.23437500012,867495.23437500012,910869.99609375012,910869.99609375012,910869.99609375012,910869.99609375012,956413.49589843769,956413.49589843769,956413.49589843769,956413.49589843769,1004234.1706933593,1004234.1706933593,1004234.1706933593,1004234.1706933593,1054445.8792280275,1054445.8792280275,1054445.8792280275,1054445.8792280275,1107168.1731894286,1107168.1731894286,1107168.1731894286,1107168.1731894286,1162526.5818489003,1162526.5818489003,1162526.5818489003,1162526.5818489003,1220652.9109413454,1220652.9109413454,1220652.9109413454,1220652.9109413454,1281685.5564884127,1281685.5564884127,1281685.5564884127,1281685.5564884127,1345769.8343128331,1345769.8343128331,1345769.8343128331,1345769.8343128331,1413058.3260284751,1413058.3260284751,1413058.3260284751,1413058.3260284751,1483711.2423298983,1483711.2423298983,1483711.2423298983,1483711.2423298983,1557896.8044463939,1557896.8044463939,1557896.8044463939,1557896.8044463939,1635791.6446687132,1635791.6446687132,1635791.6446687132,1635791.6446687132,1717581.2269021494,1717581.2269021494,1717581.2269021494,1717581.2269021494,1803460.2882472565,1803460.2882472565,1803460.2882472565,1803460.2882472565,1893633.3026596194,1893633.3026596194,1893633.3026596194,1893633.3026596194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на спецодежду",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,47258390.119968131,null,null,25250,25250,25250,25250,26512.5,83524.21875,89676.5625,146688.28125,160482.65625,220344.9609375,226804.921875,286667.2265625,307783.54687500006,370638.96679687506,377421.92578125006,440277.34570312512,469413.3199218752,469413.3199218752,469413.3199218752,469413.3199218752,492883.98591796891,492883.98591796891,492883.98591796891,492883.98591796891,517528.18521386723,517528.18521386723,517528.18521386723,517528.18521386723,543404.59447456058,543404.59447456058,543404.59447456058,543404.59447456058,570574.82419828849,570574.82419828849,570574.82419828849,570574.82419828849,599103.56540820305,599103.56540820305,599103.56540820305,599103.56540820305,629058.7436786131,629058.7436786131,629058.7436786131,629058.7436786131,660511.68086254387,660511.68086254387,660511.68086254387,660511.68086254387,693537.26490567124,693537.26490567124,693537.26490567124,693537.26490567124,728214.12815095438,728214.12815095438,728214.12815095438,728214.12815095438,764624.83455850219,764624.83455850219,764624.83455850219,764624.83455850219,802856.07628642779,802856.07628642779,802856.07628642779,802856.07628642779,842998.88010074897,842998.88010074897,842998.88010074897,842998.88010074897,885148.82410578651,885148.82410578651,885148.82410578651,885148.82410578651,929406.26531107549,929406.26531107549,929406.26531107549,929406.26531107549,975876.57857663021,975876.57857663021,975876.57857663021,975876.57857663021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,197711076969.43945,null,null,0,0,0,166666.66666666669,250000.00000000003,237250000,474254166.66666669,711270833.33333337,948275208.33333337,1185275208.3333333,1422279802.0833333,1659298135.4166667,1896302958.8541667,2133302958.8541667,2370308023.4635415,2607328190.1302085,2844333507.9700522,2844333507.9700522,2844339091.7018881,2844361275.0352216,2844367137.953649,2844367137.953649,2844373294.0179982,2844397695.6846647,2844404159.5522313,2844404159.5522313,2844410946.6131763,2844437788.4465098,2844444914.8605018,2844444914.8605018,2844452397.5951934,2844481923.6118603,2844489780.4832869,2844489780.4832869,2844498030.1982841,2844530508.8166175,2844539171.017365,2844539171.017365,2844548266.3281503,2844583992.8083167,2844593542.8846407,2844593542.8846407,2844603570.4647813,2844642869.5929646,2844653398.5521121,2844653398.5521121,2844664453.9592166,2844707683.0002184,2844719291.1776786,2844719291.1776786,2844731479.7640114,2844779031.7091131,2844791829.7247629,2844791829.7247629,2844805267.6411953,2844857574.780807,2844871684.593061,2844871684.593061,2844886499.8959274,2844944037.7495008,2844959593.8175101,2844959593.8175101,2844975927.6889205,2845039219.3278513,2845056369.8928318,2845056369.8928318,2845074377.9860616,2845143998.7888851,2845162907.2867765,2845162907.2867765,2845182761.2095623,2845259344.0926685,2845280190.7115936,2845280190.7115936,2845302079.6614647,2845386320.8328815,2845409304.2302465,2845409304.2302465,2845433436.7974796,2845526102.0860376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625500000,null,null,0,0,0,0,0,750000,1500000,2250000,3000000,3750000,4500000,5250000,6000000,6750000,7500000,8250000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на электроэнергию",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,7506000000,null,null,0,0,0,0,0,9000000,18000000,27000000,36000000,45000000,54000000,63000000,72000000,81000000,90000000,99000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,108000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300665837.68654704,null,null,2337500,2805000,2805000,2805000,2875125,2889150,2889150,2889150,2961378.75,2975824.5,2975824.5,2975824.5,3050220.1125000003,3065099.2350000003,3065099.2350000003,3065099.2350000003,3141726.7158749998,3157052.2120500002,3157052.2120500002,3157052.2120500002,3235978.5173512497,3251763.7784114997,3251763.7784114997,3251763.7784114997,3333057.8728717873,3349316.6917638443,3349316.6917638443,3349316.6917638443,3433049.609057941,3449796.19251676,3449796.19251676,3449796.19251676,3536041.0973296794,3553290.0782922623,3553290.0782922623,3553290.0782922623,3642122.3302495689,3659888.7806410305,3659888.7806410305,3659888.7806410305,3751386.0001570568,3769685.4440602618,3769685.4440602618,3769685.4440602618,3863927.5801617689,3882776.0073820697,3882776.0073820697,3882776.0073820697,3979845.407566621,3999259.2876035315,3999259.2876035315,3999259.2876035315,4099240.7697936194,4119237.0662316373,4119237.0662316373,4119237.0662316373,4222217.992887428,4242814.1782185864,4242814.1782185864,4242814.1782185864,4348884.5326740518,4370098.6035651444,4370098.6035651444,4370098.6035651444,4479351.0686542727,4501201.561672098,4501201.561672098,4501201.561672098,4613731.6007139003,4636237.6085222606,4636237.6085222606,4636237.6085222606,4752143.5487353178,4775324.7367779287,4775324.7367779287,4775324.7367779287,4894707.8551973775,4918584.4788812669,4918584.4788812669,4918584.4788812669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,64313548.168245405,null,null,500000,600000,600000,600000,615000,618000,618000,618000,633450,636540,636540,636540,652453.5,655636.19999999995,655636.19999999995,655636.19999999995,672027.10499999998,675305.28600000008,675305.28600000008,675305.28600000008,692187.91814999992,695564.44457999989,695564.44457999989,695564.44457999989,712953.55569449998,716431.3779174001,716431.3779174001,716431.3779174001,734342.16236533504,737924.31925492198,737924.31925492198,737924.31925492198,756372.42723629496,760062.0488325695,760062.0488325695,760062.0488325695,779063.60005338374,782863.91029754665,782863.91029754665,782863.91029754665,802435.50805498543,806349.82760647312,806349.82760647312,806349.82760647312,826508.57329663495,830540.32243466727,830540.32243466727,830540.32243466727,851303.830495534,855456.53210770735,855456.53210770735,855456.53210770735,876842.94541039993,881120.22807093849,881120.22807093849,881120.22807093849,903148.23377271194,907553.83491306659,907553.83491306659,907553.83491306659,930242.68078589335,934780.44996045867,934780.44996045867,934780.44996045867,958149.96120946994,962823.86345927219,962823.86345927219,962823.86345927219,986894.46004575398,991708.5793630504,991708.5793630504,991708.5793630504,1016501.2938471268,1021459.836743942,1021459.836743942,1021459.836743942,1046996.3326625406,1052103.6318462603,1052103.6318462603,1052103.6318462603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,41803806.309359521,null,null,325000,390000,390000,390000,399750,401700,401700,401700,411742.5,413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,449922.14679749997,452116.88897699997,452116.88897699997,452116.88897699997,463419.81120142492,465680.39564630995,465680.39564630995,465680.39564630995,477322.40553746774,479650.8075156993,479650.8075156993,479650.8075156993,491642.07770359173,494040.33174117026,494040.33174117026,494040.33174117026,506391.34003469953,508861.54169340536,508861.54169340536,508861.54169340536,521583.08023574052,524127.38794420753,524127.38794420753,524127.38794420753,537230.57264281274,539851.20958253369,539851.20958253369,539851.20958253369,553347.48982209701,556046.74587000965,556046.74587000965,556046.74587000965,569947.91451675992,572728.14824610995,572728.14824610995,572728.14824610995,587046.35195226269,589909.99269349326,589909.99269349326,589909.99269349326,604657.74251083075,607607.29247429816,607607.29247429816,607607.29247429816,622797.47478615551,625835.51124852698,625835.51124852698,625835.51124852698,641481.39902974013,644610.57658598293,644610.57658598293,644610.57658598293,660725.84100063238,663948.89388356241,663948.89388356241,663948.89388356241,680547.61623065127,683867.36070006911,683867.36070006911,683867.36070006911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"оплата",null,null,null,null,null,null,45019483.717771761,null,null,350000,420000,420000,420000,430500,432600,432600,432600,443415,445578,445578,445578,456717.45000000007,458945.34000000008,458945.34000000008,458945.34000000008,470418.97349999996,472713.70019999996,472713.70019999996,472713.70019999996,484531.54270499991,486895.11120599997,486895.11120599997,486895.11120599997,499067.48898614995,501501.96454217995,501501.96454217995,501501.96454217995,514039.51365573448,516547.02347844536,516547.02347844536,516547.02347844536,529460.69906540657,532043.43418279872,532043.43418279872,532043.43418279872,545344.52003736864,548004.73720828269,548004.73720828269,548004.73720828269,561704.85563848983,564444.87932453118,564444.87932453118,564444.87932453118,578556.00130764453,581378.22570426716,581378.22570426716,581378.22570426716,595912.68134687375,598819.57247539505,598819.57247539505,598819.57247539505,613790.0617872799,616784.15964965685,616784.15964965685,616784.15964965685,632203.7636408984,635287.68443914666,635287.68443914666,635287.68443914666,651169.87655012531,654346.31497232104,654346.31497232104,654346.31497232104,670704.97284662898,673976.70442149066,673976.70442149066,673976.70442149066,690826.12203202792,694196.00555413542,694196.00555413542,694196.00555413542,711550.90569298877,715021.8857207594,715021.8857207594,715021.8857207594,732897.43286377832,736472.5422923821,736472.5422923821,736472.5422923821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,90199751.305964172,null,null,701250,841500,841500,841500,862537.5,866745,866745,866745,888413.625,892747.35,892747.35,892747.35,915066.03375000006,919529.7705000001,919529.7705000001,919529.7705000001,942518.01476249995,947115.66361499997,947115.66361499997,947115.66361499997,970793.55520537484,975529.13352344988,975529.13352344988,975529.13352344988,999917.36186153616,1004795.0075291533,1004795.0075291533,1004795.0075291533,1029914.8827173823,1034938.8577550279,1034938.8577550279,1034938.8577550279,1060812.3291989039,1065987.0234876787,1065987.0234876787,1065987.0234876787,1092636.6990748707,1097966.6341923091,1097966.6341923091,1097966.6341923091,1125415.8000471171,1130905.6332180784,1130905.6332180784,1130905.6332180784,1159178.2740485307,1164832.8022146209,1164832.8022146209,1164832.8022146209,1193953.6222699862,1199777.7862810595,1199777.7862810595,1199777.7862810595,1229772.2309380858,1235771.1198694911,1235771.1198694911,1235771.1198694911,1266665.3978662284,1272844.2534655759,1272844.2534655759,1272844.2534655759,1304665.3598022156,1311029.5810695433,1311029.5810695433,1311029.5810695433,1343805.3205962817,1350360.4685016293,1350360.4685016293,1350360.4685016293,1384119.4802141699,1390871.2825566782,1390871.2825566782,1390871.2825566782,1425643.0646205952,1432597.4210333785,1432597.4210333785,1432597.4210333785,1468412.3565592133,1475575.34366438,1475575.34366438,1475575.34366438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,205364282.97742593,null,null,1774650,640837.5,640837.5,650778.125,672456.375,4157490.4375,1130245.125,4258451.21875,1278541.6274999999,4535679.7306249999,1373149.1212500001,4758094.5368750002,1887417.1838625004,5290240.6607687501,1986304.4290500004,5406477.8106437502,2184135.4326753751,1765367.9585347502,1765367.9585347502,1783585.3584566256,1850365.5170820078,1850365.5170820078,1850365.5170820078,1869493.7869999765,1939547.5367690381,1939547.5367690381,1939547.5367690381,1959632.2201829054,2033121.9323170795,2033121.9323170795,2033121.9323170795,2054210.8499016401,2131306.9880167139,2131306.9880167139,2131306.9880167139,2153450.3514805026,2234331.8756830064,2234331.8756830064,2234331.8756830064,2257582.4073199844,2342437.1984979217,2342437.1984979217,2342437.1984979217,2366850.2567167487,2455875.562034199,2455875.562034199,2455875.562034199,2481509.2731639678,2574912.1738195177,2574912.1738195177,2574912.1738195177,2601827.5705057746,2699825.4728677738,2699825.4728677738,2699825.4728677738,2728086.6393883429,2830907.7906755889,2830907.7906755889,2830907.7906755889,2860582.0155221866,2968466.0452570836,2968466.0452570836,2968466.0452570836,2999623.9813460116,3112822.4698686064,3112822.4698686064,3112822.4698686064,3145538.3027619808,3264315.3781576799,3264315.3781576799,3264315.3781576799,3298667.0026957225,3423299.9675571183,3423299.9675571183,3423299.9675571183,3459369.1733220639,3590149.1628363621,3590149.1628363621,3590149.1628363621,2832695.8417725144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499,"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,11673136.962890625,null,null,495000,0,0,0,0,1596328.125,172265.625,1596328.125,180878.90625,1676144.53125,180878.90625,1676144.53125,189922.85156250003,1759951.7578125002,189922.85156250003,1759951.7578125002,199418.994140625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8898071.707483951,null,null,14100,14100,14100,14100,14382,27673.875,29108.25,42400.125,44711.189999999988,58268.902499999989,59731.964999999989,73289.677500000005,76247.794799999989,90076.661549999975,91568.985299999986,105397.85204999999,109027.97931600001,109027.97931600001,109027.97931600001,109027.97931600001,111208.53890232001,111208.53890232001,111208.53890232001,111208.53890232001,113432.70968036642,113432.70968036642,113432.70968036642,113432.70968036642,115701.36387397371,115701.36387397371,115701.36387397371,115701.36387397371,118015.39115145318,118015.39115145318,118015.39115145318,118015.39115145318,120375.69897448223,120375.69897448223,120375.69897448223,120375.69897448223,122783.21295397192,122783.21295397192,122783.21295397192,122783.21295397192,125238.87721305131,125238.87721305131,125238.87721305131,125238.87721305131,127743.65475731237,127743.65475731237,127743.65475731237,127743.65475731237,130298.52785245862,130298.52785245862,130298.52785245862,130298.52785245862,132904.49840950783,132904.49840950783,132904.49840950783,132904.49840950783,135562.58837769792,135562.58837769792,135562.58837769792,135562.58837769792,138273.84014525189,138273.84014525189,138273.84014525189,138273.84014525189,141039.31694815695,141039.31694815695,141039.31694815695,141039.31694815695,143860.10328712003,143860.10328712003,143860.10328712003,143860.10328712003,146737.30535286249,146737.30535286249,146737.30535286249,146737.30535286249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1328400000,null,null,0,0,0,0,0,0,0,0,0,0,0,50400000,0,0,0,0,0,0,0,0,0,0,0,241200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,259200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[506,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оборудование",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,21541909.159635901,null,null,0,0,0,0,100000,100000,105000,105000,110250,110250,115762.50000000001,115762.50000000001,121550.625,121550.625,127628.15625000001,127628.15625000001,134009.56406249999,134009.56406249999,140710.04226562503,140710.04226562503,147745.54437890626,147745.54437890626,155132.82159785158,155132.82159785158,162889.46267774416,162889.46267774416,171033.93581163138,171033.93581163138,179585.63260221292,179585.63260221292,188564.91423232359,188564.91423232359,197993.15994393974,197993.15994393974,207892.81794113677,207892.81794113677,218287.45883819359,218287.45883819359,229201.83178010333,229201.83178010333,240661.92336910847,240661.92336910847,252695.0195375639,252695.0195375639,265329.77051444206,265329.77051444206,278596.25904016418,278596.25904016418,292526.07199217239,292526.07199217239,307152.37559178105,307152.37559178105,322509.99437137006,322509.99437137006,338635.49408993858,338635.49408993858,355567.26879443554,355567.26879443554,373345.63223415735,373345.63223415735,392012.91384586511,392012.91384586511,411613.55953815847,411613.55953815847,432194.23751506623,432194.23751506623,453803.94939081976,453803.94939081976,476494.14686036069,476494.14686036069,500318.85420337872,500318.85420337872,525334.79691354767,525334.79691354767,551601.53675922507,551601.53675922507,579181.61359718628,579181.61359718628,608140.69427704567,608140.69427704567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на прочую коммуналку",null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,750600000,null,null,0,0,0,0,0,900000,1800000,2700000,3600000,4500000,5400000,6300000,7200000,8100000,9000000,9900000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,10800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[510,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","НДПИ",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,225180000000,null,null,0,0,0,0,0,270000000,540000000,810000000,1080000000,1350000000,1620000000,1890000000,2160000000,2430000000,2700000000,2970000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,3240000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,819764.07981348038,null,null,467500,467500,467500,467500,481525,481525,481525,481525,495970.75,495970.75,495970.75,495970.75,510849.87250000238,510849.87250000238,510849.87250000238,510849.87250000238,526175.36867500097,526175.36867500097,526175.36867500097,526175.36867500097,541960.62973525375,541960.62973525375,541960.6297352463,541960.6297352463,558219.44862730801,558219.44862730801,558219.44862730801,558219.44862730801,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,592215.01304870844,592215.01304870844,592215.01304870844,592215.01304870844,609981.46344017982,609981.46344017982,609981.46344017982,609981.46344017982,628280.9073433876,628280.9073433876,628280.9073433876,628280.9073433876,647129.33456367254,647129.33456367254,647129.33456367254,647129.33456367254,666543.21460059285,666543.21460059285,666543.21460059285,666543.21460059285,686539.5110386014,686539.5110386014,686539.5110386014,686539.5110386014,707135.69636973739,707135.69636973739,707135.69636973739,707135.69636973739,728349.76726084948,728349.76726084948,728349.76726084948,728349.76726084948,750200.26027867198,750200.26027867198,750200.26027867198,750200.26027867198,772706.26808702946,772706.26808702946,772706.26808702946,772706.26808702946,795887.45612964034,795887.45612961054,795887.45612961054,795887.45612961054,819764.07981348038,819764.07981348038,819764.07981348038,819764.07981348038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,245929.22394408286,null,null,140250,140250,140250,140250,144457.5,144457.5,144457.5,144457.5,148791.22499999963,148791.22499999963,148791.22499999963,148791.22499999963,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249805,162588.1889205724,162588.1889205724,162588.1889205724,162588.1889205724,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,177664.50391461328,177664.50391461328,177664.50391461328,177664.503914617,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,188484.27220302075,188484.27220302075,188484.27220302075,188484.27220302075,194138.80036911368,194138.80036911368,194138.80036911368,194138.80036911368,199962.96438018233,199962.96438018233,199962.96438018233,199962.96438018233,205961.85331159085,205961.85331159085,205961.85331159085,205961.85331159085,212140.70891094208,212140.70891094208,212140.70891094208,212140.70891094208,218504.93017826974,218504.93017826974,218504.93017826974,218504.93017826974,225060.07808361948,225060.07808361948,225060.07808361948,225060.07808361948,231811.88042613864,231811.88042613864,231811.88042613864,231811.88042613864,238766.2368389219,238766.2368389219,238766.2368389219,238766.2368389219,245929.22394408286,245929.22394408286,245929.22394408286,245929.22394408286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[519]
[520,"PL",null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,990656790664.78845,null,null,-4959697.916666667,-4205531.25,-4205531.25,-4372197.916666667,-5106275.3125,1193681717.1354165,2398364942.395833,3594067322.864583,4795214518.4604168,5992504924.2078123,7195627960.1322918,8392915032.5463543,9594982676.987114,10782775268.881359,11977187937.590084,13172466300.317661,14373592523.79372,14373939996.688837,14373932912.957001,14363167617.123669,14352224685.370182,14352223185.370182,14352217029.305832,14352192627.639166,14351074422.947002,14339157226.134502,14328086578.198557,14328059736.365223,14327801956.937296,14327800306.937296,14327791174.202604,14316364221.484688,14304742574.980753,14304740924.980753,14304732675.265755,14304700196.647423,14303529180.26244,14290911574.244528,14279164828.931456,14279129102.45129,14278838316.413507,14278836501.413507,14278824658.833366,14266693765.202827,14254350092.039392,14254348277.039392,14254337221.632288,14254293992.591286,14253065699.520981,14239705647.937462,14227240986.463701,14227193434.5186,14226864586.06896,14226862589.56896,14226847155.152527,14213966804.438866,14200854765.542139,14200852769.042139,14200837953.739273,14200780415.8857,14199489716.950291,14185342613.607044,14172115451.249361,14172052159.610432,14171679269.726326,14171677073.576324,14171656869.333096,14157977899.039413,14144047850.099516,14144045653.949516,14144025800.02673,14143949217.143623,14142590177.627434,14127608684.023663,14113571427.132706,14113487185.96129,14113063152.396454,14113060736.631454,14113034188.299221,14098503278.266346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[524,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1001698629558.4393,null,null,-4550760.416666667,-8756291.6666666679,-12961822.916666668,-17343961.458333336,4702745.7291666567,3002126837.8645835,5441404655.260417,10842938915.46875,15681740088.404163,23485322387.611977,30728118222.744263,40884487572.978119,50535532667.824493,63136538530.455841,75169077536.795929,90168131130.958893,104567285746.64764,118961966414.33649,133363514630.29349,147748264030.01721,162122109236.22681,176495932421.59698,190869749450.90283,205001437841.40207,219380960218.15366,233741717444.28812,248091404022.48669,262441043674.16852,276790471727.66431,291138960372.46552,305494733181.62085,319832676314.18793,334159041312.84393,348485382237.82471,362811714913.09045,376877853954.37421,391210229301.93097,405522740876.17542,419823505705.10687,434124211557.02649,448424678118.49707,462724147437.55035,477031342372.90503,491319611725.04956,505595586320.04431,519871534597.08374,534147471818.71606,548163143979.7652,562445477788.66187,576706783436.59937,590955624423.06311,605204390942.18506,619452886112.89282,633700322618.6958,647955952360.20972,662191490903.48218,676413972444.06519,690636425213.1073,704858863166.84668,718820957042.22864,733050161972.53345,747257104586.14063,761450820037.38989,775644441039.06433,789837753441.56848,804029941942.87756,818230818818.08154,832410364001.28809,846576041109.19775,860741686763.14734,874907312563.17407,888812506199.25781,902985285376.72021,917134494060.74377,931269665487.87659,945404716604.63208,959539415665.59058,973672921535.90356,987855290198.69434,1001698629558.4393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1001175399310.6206,null,null,-4550760.416666667,-8756291.6666666679,-12961822.916666668,-21843961.458333336,-107872254.27083334,2829585587.8645835,5149568405.260417,10487791415.46875,15210702588.404163,22952691137.611977,30079611972.744263,40174387572.978119,49691627980.324493,62222239780.455841,74135427536.795929,89071039568.458893,103470186684.14764,117864861351.83649,132244921842.79349,146618926630.01721,160992770336.22681,175366593521.59698,189740410550.90283,203872098941.40207,218228646260.46616,232578339625.72562,246928026203.92419,261277665855.60602,275627085659.10181,289975567703.90302,304308544009.65582,318635088065.52167,332961451414.17767,347287792339.15845,361614125014.42419,375680264055.70795,389988291347.24451,404289065271.48669,418589830100.41815,432890535952.33777,447190993438.80835,461490455497.86163,475773465429.21155,490049641371.85376,504325614151.84851,518601562428.88794,532877499650.52026,546893171811.5694,561149701735.99512,575398554911.04517,589647395897.50891,603896162416.63086,618144647604.83862,632392076124.6416,646622047782.50745,660844756285.70581,675067235829.78882,689289688598.83093,703512126552.57031,717474220427.95227,731676077794.42761,745869809579.54846,760063525030.79773,774257146032.47217,788450447454.22632,802642627170.93542,816816283151.00769,830982216788.57336,845147891700.33301,859313537354.28259,873479163154.30933,887384356790.39307,901528151547.91064,915663344863.99316,929798516291.12598,943933567407.88147,958068254390.01489,972201750597.26794,986355240354.80505,1001175399310.6206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[533,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,10800000000,null,null,0,0,0,0,0,1800000000,1800000000,3600000000,3600000000,5400000000,5400000000,7200000000,7200000000,9000000000,9000000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,10800000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,220499.9999999553,null,null,0,0,0,0,-5250,31500,26250,63000,57750,94500,89250,126000,120750,157500,152250,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,189000,188999.99999999255,189000.00000000745,189000.00000000745,189000,189000,188999.99999999255,188999.99999999255,188999.99999999255,188999.99999997765,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,188999.99999999627,189000.00000001118,188999.99999999627,188999.99999999627,189000.0000000149,189000.0000000298,189000.0000000149,189000.0000000149,189000.00000001863,189000.00000001863,189000,189000,189000,189000.0000000149,189000,188999.99999999627,189000.00000002608,189000.00000002608,189000.00000002235,188999.9999999851,188999.99999996275,188999.9999999404,188999.99999996275,220499.9999999553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16029808.018686831,null,null,140250,140250,140250,140250,234457.5,2211645,2422582.5,4399770,4615041.2249999996,6592228.7249999996,6803166.2249999996,8780353.7249999996,9258329.9617500007,11294833.086750001,11512098.711750001,13548601.836750001,13773165.1106025,13773165.1106025,13773165.1106025,13773165.110602498,13777900.688920572,13777900.688920572,13777900.688920572,13777900.688920572,14188456.709588192,14188456.709588192,14188456.709588192,14188456.709588192,14196261.684625838,14196261.684625838,14196261.684625838,14196261.684625838,14201436.378914613,14201436.378914613,14201436.378914613,14201436.378914617,14624615.040282056,14624615.040282056,14624615.040282056,14624615.040282056,14632969.303453021,14632969.303453021,14632969.303453021,14632969.303453021,14638623.831619114,14638623.831619114,14638623.831619114,14638623.831619114,15074832.18366766,15074832.18366766,15074832.18366766,15074832.18366766,15083781.435499068,15083781.435499068,15083781.435499068,15083781.435499068,15089960.29109842,15089960.29109842,15089960.29109842,15089960.29109842,15539620.226044372,15539620.226044372,15539620.226044372,15539620.226044372,15549214.247736719,15549214.247736719,15549214.247736722,15549214.247736722,15555966.050079241,15555966.050079241,15555966.050079241,15555966.050079245,16019514.991581056,16019514.991581056,16019514.99158106,16019514.991581053,16029808.018686824,16029808.018686831,16029808.018686824,16029808.018686831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390540000000,null,null,67200000000,67200000000,84870000000,84870000000,70400000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371340000000,null,null,67200000000,67200000000,84870000000,84870000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Строительство нового завода СПГ",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,336000000000,null,null,67200000000,67200000000,67200000000,67200000000,67200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Бурение скважин",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,309450000000,null,null,56000000000,56000000000,70725000000,70725000000,56000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[577,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,29450000000,null,null,0,0,14725000000,14725000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Переменные капзатраты - 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]
[592,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606]
[609,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,390540000000,null,null,67200000000,67200000000,84870000000,84870000000,70400000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19200000000,null,null,0,0,0,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,3200000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232382000000,null,null,0,0,0,0,294500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,3094500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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","Переменные капзатраты - 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]
[638,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[639,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652]
[655,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Подводный добычной комплекс",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,18651666666.666656,null,null,0,0,0,0,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,245416666.66666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[657,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Прокладка трубопровода до Сахалин-2 СПГ",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]
[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,9333333333.3333282,null,null,0,0,0,0,0,22222222.222222224,22222222.222222224,44444444.444444448,44444444.444444448,66666666.666666672,66666666.666666672,88888888.888888896,88888888.888888896,111111111.11111112,111111111.11111112,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,133333333.33333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[671,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,115798333333.33328,null,null,56000000000,112000000000,182725000000,253450000000,309204583333.33331,306625833333.33337,304047083333.33331,301468333333.33331,298889583333.33331,296310833333.33337,293732083333.33331,291153333333.33331,288574583333.33337,285995833333.33331,283417083333.33331,280838333333.33337,278259583333.33331,275680833333.33337,273102083333.33334,270523333333.33334,267944583333.33334,265365833333.33334,262787083333.33334,260208333333.33331,257629583333.33331,255050833333.33334,252472083333.33331,249893333333.33331,247314583333.33334,244735833333.33331,242157083333.33331,239578333333.33331,236999583333.33328,234420833333.33331,231842083333.33331,229263333333.33328,226684583333.33331,224105833333.33331,221527083333.33331,218948333333.33331,216369583333.33331,213790833333.33334,211212083333.33334,208633333333.33334,206054583333.33334,203475833333.33337,200897083333.33337,198318333333.33334,195739583333.33337,193160833333.3334,190582083333.33337,188003333333.33337,185424583333.3334,182845833333.33344,180267083333.3334,177688333333.3334,175109583333.33344,172530833333.33344,169952083333.33344,167373333333.33344,164794583333.33344,162215833333.33347,159637083333.33347,157058333333.33344,154479583333.33344,151900833333.33344,149322083333.3334,146743333333.3334,144164583333.3334,141585833333.33337,139007083333.33337,136428333333.33337,133849583333.33336,131270833333.33334,128692083333.33334,126113333333.33333,123534583333.33331,120955833333.33331,118377083333.3333,115798333333.33328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Бурение скважин",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,6666666666.6666756,null,null,0,0,0,0,2666666666.666667,2644444444.4444447,5288888888.8888893,5244444444.4444447,7866666666.6666679,7800000000.000001,10400000000.000002,10311111111.111113,12888888888.888891,12777777777.777781,15333333333.333338,15200000000.000004,15066666666.66667,14933333333.333338,14800000000.000004,14666666666.66667,14533333333.333338,14400000000.000004,14266666666.66667,14133333333.333338,14000000000.000004,13866666666.666672,13733333333.333338,13600000000.000004,13466666666.66667,13333333333.333336,13200000000.000004,13066666666.66667,12933333333.333336,12800000000.000004,12666666666.66667,12533333333.333336,12400000000.000002,12266666666.666668,12133333333.333336,12000000000.000002,11866666666.666668,11733333333.333336,11600000000.000002,11466666666.666668,11333333333.333336,11200000000.000004,11066666666.66667,10933333333.333336,10800000000.000004,10666666666.666672,10533333333.333338,10400000000.000004,10266666666.666672,10133333333.33334,10000000000.000006,9866666666.6666718,9733333333.3333397,9600000000.0000076,9466666666.6666737,9333333333.3333397,9200000000.0000076,9066666666.6666756,8933333333.3333416,8800000000.0000076,8666666666.6666756,8533333333.3333426,8400000000.0000095,8266666666.6666765,8133333333.3333435,8000000000.0000105,7866666666.6666775,7733333333.3333445,7600000000.0000114,7466666666.6666784,7333333333.3333454,7200000000.0000114,7066666666.6666775,6933333333.3333435,6800000000.0000095,6666666666.6666756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Переменные капзатраты - 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]
[704,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Переменные 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]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,65090000000.000015,null,null,0,0,0,11200000000,11200000000,14145000000,14145000000,11733333333.333336,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,533333333.33333588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,198988287428.60764,null,null,-262639.58333333302,-111806.25,-111806.25,-145139.58333333302,-22707076.0625,229285834.92708334,458539542.47916669,710590331.07291675,940509368.06208336,1192540261.7115624,1422491431.3964581,1674518658.379271,1900923588.698523,2152929201.4523716,2382208594.5691166,2634211173.9896326,2887337775.8338771,2887407570.4129004,2883109808.6665335,2883105371.999867,2883090033.1564231,2883090033.1564231,2883088801.943553,2883083921.6102195,2878642220.8167586,2878641020.8167586,2878639663.4045701,2878634295.0379033,2878609624.0225139,2878609624.0225139,2874049816.7950749,2874043911.591742,2874025976.0415068,2874025976.0415068,2874024326.0985069,2874017830.3748403,2869303867.1191649,2869302427.1191649,2869300608.0570083,2869293462.7609749,2869264520.1919065,2869264520.1919065,2864426602.8749366,2864418743.0492997,2864397730.8635478,2864397730.8635478,2864395519.7821269,2864386873.9739265,2859383723.7481666,2859381995.7481666,2859379558.0309,2859370047.6418796,2859336032.6555748,2859336032.6555748,2854202926.2426686,2854192464.8147459,2854167795.7993274,2854167795.7993274,2854164832.7387543,2854153325.1680393,2848842956.184165,2848840882.5841656,2848837615.8098831,2848824957.4820976,2848784903.8149986,2848784903.8149986,2843338440.8600092,2843324516.6994443,2843295486.181818,2843295486.181818,2843291515.3972611,2843276198.8206401,2837639384.888854,2837636896.5688539,2837632518.7788796,2837615670.5445962,2837568408.3009105,2837568408.3009105,2831789250.1957364,3030022768.4539862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3030022768.4539795,null,null,-262639.58333333302,-111806.25,-111806.25,-145139.58333333302,-22707076.0625,229285834.92708334,458539542.47916669,710590331.07291663,940509368.06208324,1192540261.7115622,1422491431.3964577,1674518658.3792706,1900923588.6985226,2152929201.4523716,2382208594.5691166,2634211173.9896336,2887337775.8338776,2887407570.412899,2883109808.6665344,2883105371.9998665,2883090033.1564217,2883090033.1564217,2883088801.9435501,2883083921.6102219,2878642220.8167572,2878641020.8167572,2878639663.4045715,2878634295.0379028,2878609624.0225143,2878609624.0225143,2874049816.7950745,2874043911.5917435,2874025976.0415039,2874025976.0415039,2874024326.0985107,2874017830.3748474,2869303867.1191711,2869302427.1191711,2869300608.0570068,2869293462.7609711,2869264520.1919098,2869264520.1919098,2864426602.874939,2864418743.0493011,2864397730.8635406,2864397730.8635406,2864395519.7821198,2864386873.9739227,2859383723.7481689,2859381995.7481689,2859379558.030899,2859370047.6418762,2859336032.6555786,2859336032.6555786,2854202926.2426758,2854192464.814743,2854167795.7993317,2854167795.7993317,2854164832.7387543,2854153325.1680298,2848842956.1841736,2848840882.5841675,2848837615.8098755,2848824957.4820862,2848784903.8150024,2848784903.8150024,2843338440.8600159,2843324516.6994324,2843295486.1818237,2843295486.1818237,2843291515.3972473,2843276198.8206482,2837639384.888855,2837636896.5688477,2837632518.7788696,2837615670.5445862,2837568408.3009033,2837568408.3009033,2831789250.1957397,3030022768.4539795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-67204813400,-67204054697.916664,-85504205531.25,-73678915471.875,-59308590229.291672,17334450753.125,9549216212.4479179,17323607132.135418,1752830209.9245825,8527352776.1906281,-345812370.18281174,10880136160.550003,6543645337.665617,13315950746.218544,4594507774.456831,15720947944.416824,14652273717.532993,14928077795.601196,10182528354.210634,14374000350.557079,14373828367.366116,14373823185.37018,10335306423.092962,14131683510.165913,14352105618.270599,14349692165.259501,10465900845.786367,14349634283.315142,14349395132.480402,14348482044.801195,10599357123.525366,14326538150.662519,14326345413.105768,14326340924.980753,10751996650.322758,14066132545.560108,14303313328.280855,14300772484.242241,10881153634.869299,14300698706.623619,14300428543.901514,14299462059.05332,11013287639.033005,14276168082.816616,14275951767.809027,14275948277.039392,11165775635.550867,14015663515.240961,14251526774.200005,14248851447.050034,11293404173.746433,14248757008.732891,14248451173.221424,14247428519.803036,11424129176.45299,14222698041.770372,14222454875.06765,14222452769.042139,11576450615.678698,13962082367.811237,14196546997.491535,14193729711.520771,11702452809.475079,14193608343.346556,14193261368.087151,14192179716.709057,11831675142.117268,14165919713.405094,14165645881.242041,14165645653.949516,11983812454.242172,13905178319.507177,14138157943.585726,14135190827.762577,12108082674.342733,14135034268.521242,14134639719.889671,14133496207.253109,12275351224.432024,15018392474.073803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744]
[748,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,297378076.97393799,null,null,0,0,0,0,112500000,146250000,265500000,301275000,417150000,451912500,567787500,602550000,735806250,775783125,895134375,930939750,930939750,930939750,952422975,958867942.5,958867942.5,958867942.5,958867942.5,958867942.5,980995664.25,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,987633980.77499962,1010425534.1774998,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1017263000.1982498,1040738300.2028236,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1047780890.2041969,1071960449.2089119,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1079214316.9103279,1104119262.6851807,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1111590746.4176369,1137242840.5657349,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1144938468.8101654,1171360125.7827072,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1179286622.8744659,1206500929.5561829,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1214665221.5606995,1242695957.4428711,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1251105178.2075195,1279976836.166153,297378076.97393799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,225852170.84483427,null,null,0,0,0,0,75000,26291250,26336250,53872500,53887500,80718750,80718750,107550000,108098437.5,138515625,138515625,166151812.5,166159312.5,166165312.5,166169812.5,170469457.5,170470957.5,170470957.5,170470957.5,170470957.5,171318293.4375,175743837.78750038,175743837.78750038,175743837.78750038,175752087.78750038,175758687.78750038,175763637.78750038,180325248.46800041,180326898.46800232,180326898.46800232,180326898.46800232,180326898.46800232,181199654.48362732,185894714.48453903,185894714.48453903,185894714.48453903,185903789.48453903,185911049.48453903,185916494.48453903,190756036.2854805,190757851.2854805,190757851.2854805,190757851.2854805,190757851.2854805,191656789.98157883,196637779.13654709,196637779.1365509,196637779.1365509,196647761.6365509,196655747.63655853,196661737.13655853,201796148.96617126,201798145.46617126,201798145.46617126,201798145.46617126,201798145.46617126,202724052.32314301,208008383.71765137,208008383.717659,208008383.717659,208019364.46765137,208028149.06765899,208034737.51765898,213481991.15400082,213484187.30400079,213484187.30399317,213484187.30400079,213484187.30400079,214437871.3666839,220044018.54311365,220044018.54311365,220044018.54311365,220056097.36811367,220065760.42811367,220073007.72310606,225852170.84483427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,616805008016.57471,null,null,-67204813400,-134408868097.91666,-219913073629.16666,-293591989101.04163,-352900579330.33331,-335566128577.20831,-326016912364.76038,-308693305232.62494,-306940475022.70038,-298413122246.50977,-298758934616.69257,-287878798456.14258,-281335153118.47699,-268019202372.25845,-263424694597.80164,-247703746653.38483,-233051472935.85184,-218123395140.25064,-207940866786.04001,-193566866435.48294,-179193038068.11682,-164819214882.74664,-154483908459.65369,-140352224949.48776,-126000119331.21716,-111650427165.95766,-101184526320.1713,-86834892036.856155,-72485496904.375748,-58137014859.574554,-47537657736.049187,-33211119585.386665,-18884774172.280899,-4558433247.3001461,6193563403.0226116,20259695948.582718,34563009276.863571,48863781761.105812,59744935395.975113,74045634102.598724,88346062646.500244,102645524705.55356,113658812344.58656,127934980427.40318,142210932195.21222,156486880472.25162,167652656107.80249,181668319623.04346,195919846397.24347,210168697844.29352,221462102018.03995,235710859026.77283,249959310199.99426,264206738719.7973,275630867896.25031,289853565938.02069,304076020813.08832,318298473582.13043,329874924197.80914,343837006565.62036,358033553563.11188,372227283274.63263,383929736084.10773,398123344427.45428,412316605795.54144,426508785512.25049,438340460654.36774,452506380367.77283,466672026249.01489,480837671902.96442,492821484357.2066,506726662676.71381,520864820620.29956,535000011448.06213,547108094122.40485,561243128390.92615,575377768110.8158,589511264318.06885,601786615542.50085,616805008016.57471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[754,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,739793238264.39343,null,null,-4813399.9999999898,-8868097.9166666269,-643073629.16666663,-647489101.04166687,-893420997.00000048,-244976216.09722295,-4122437225.8715281,-1092046621.5138898,1353479143.966249,6763675670.1568727,7088321633.3073959,14829079321.635174,22038890457.911903,32202040822.185997,37426038735.531715,49965011575.781868,61905209459.981537,73587876588.916077,81079809334.793365,92752470964.51709,104414217498.54988,116075957350.58673,123699180440.34637,135118780617.17896,146781777959.80377,158430450652.60492,166184268165.05795,177821819115.03976,189459139164.18683,201095544475.65469,209005614769.24921,220631468663.27963,232245732393.05209,243859989984.69952,251899903301.68896,263253952513.91574,274869530564.88345,286469957365.79468,294639027667.33069,306227643040.62103,317815997326.18921,329403383311.90918,337728772621.61365,349304950780.5993,360868821030.07489,372432685973.78094,380886378275.99847,392189958457.90613,403755205783.24371,415304426369.84784,423885747210.26093,435422420885.66052,446958798708.04865,458494151880.51831,467231855807.28607,478755300555.79712,490265674094.03143,501776043529.74023,510640410812.08563,521890409846.56348,533402221074.55127,544897078281.22498,553887447757.3667,565368972767.37988,576850161782.88354,588330266950.85938,597477079654.77502,608944527580.48755,620398092324.54639,631851654645.1626,641123383766.07129,652316478752.24524,663771537782.44238,675208660644.81274,684604659985.82202,696027610921.01001,707450179386.39136,718871601923.37109,728463748719.72339,739793238264.39343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,27000000,22230000,55620000,50985000,83430000,78795000,111240000,105909750,143221500,138447450,171865800,171865800,171865800,171006471,177021774,177021774,177021774,177021774,177021774,176136665.13000107,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,182332427.22000122,181420765.08390045,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,187802400.03659821,186863388.0364151,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,193436472.03769684,192469289.67750931,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,199239566.19882965,198243368.367836,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,205216753.18479156,204190669.41886139,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,211373255.78032684,210316389.5014267,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,217714453.45373535,216625881.1864624,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,224245887.05735016,223124657.62207031,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,230973263.66907501,229818397.3507309,277552871.84233093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,215999999.99995339,null,null,-198812.5,-198812.5,-198812.5,-208753.125,-208753.125,5191246.875,12391246.875,21380809.21875,32180809.218749903,44780809.218749426,59180809.21875038,24853001.90625038,42853001.906251401,62653001.906251401,84253001.906251401,107635652.00156543,132835652.00156508,154435652.0015651,176035652.0015651,197617434.60164368,219217434.6016399,240817434.6016399,262417434.6016399,42798306.331727177,64398306.331721328,85998306.331721336,107598306.33172134,129178221.64830306,150778221.64830878,172378221.64830878,193978221.64830878,215557132.7307215,237157132.73071733,258757132.73071733,280357132.73071736,42734989.367252983,64334989.367257379,85934989.367257386,107534989.36725739,129111738.83561066,150711738.83562082,172311738.83562082,193911738.83562082,215487325.77740854,237087325.77742073,258687325.77742073,280287325.77742076,42661692.066284865,64261692.066289,85861692.066289008,107461692.06628901,129034776.66962153,150634776.66961586,172234776.66961586,193834776.66961586,215406515.50308144,237006515.50307503,258606515.50307503,280206515.503075,42576841.278221518,64176841.278238371,85776841.278238371,107376841.27823837,128945683.34214218,150545683.34211868,172145683.34211868,193745683.34211868,215312967.50920242,236912967.50920168,258512967.50920168,280112967.50920165,42478615.884689957,64078615.884698674,85678615.884698704,107278615.8846987,128842546.67891867,150442546.67890847,172042546.67890847,193642546.67890847,215999999.99995339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,878157812.5,null,null,209999999.99999997,629999999.99999988,685218749.99999988,1635656249.9999995,2795173437.499999,3945020312.499999,1140176562.5,2270682812.5,3391518750,4502684374.999999,1101495312.5,2193320312.5,3275475000,4347959375,1062814062.5000019,2115957812.5000019,3159431250.0000019,4193234375,1024132812.5,2038595312.5,3043387500,4038509375,985451562.5,1961232812.5,2927343750,3883784375,946770312.5,1883870312.5,2811300000,3729059375,908089062.5,1806507812.5,2695256250,3574334375,869407812.5,1729145312.4999962,2579212499.9999962,3419609374.9999962,830726562.5,1651782812.5,2463168750,3264884375,792045312.5,1574420312.5,2347125000,3110159375,753364062.5,1497057812.5,2231081250,2955434375,714682812.5,1419695312.5,2115037500,2800709375,676001562.5,1342332812.5,1998993750,2645984375,637320312.5,1264970312.5,1882950000,2491259375,598639062.5,1187607812.5,1766906250,2336534375,559957812.5,1110245312.5,1650862500,2181809375,521276562.5,1032882812.5,1534818750,2027084375,482595312.5,955520312.5,1418775000,1872359375,443914062.5,878157812.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,582093218789.78833,null,null,-214959697.91666663,-924205531.25,-2314424281.25,-3454809697.9166665,-4660040129.479166,-5807137380.0868053,-4592783842.3263893,-3409633371.5798616,-2198815863.4840279,-1014077367.4588537,198715980.96562576,1383451143.657465,2595189100.5982246,3818223900.4173069,5070100999.2730904,6300621569.9255028,7559212223.5486221,7617024126.5907974,7674481473.0060196,7721180607.319746,7767702105.7133179,7825165035.8603783,7882623309.9430866,7940063338.4234791,7996409563.8783741,8041956797.2129326,8088350579.4240456,8145788167.737772,8202994818.4569035,8260457598.6039619,8317912896.0163288,8363950373.4454708,8409793157.0885963,8467255937.2356548,8524712117.667717,8582144069.1964417,8638437482.958519,8683284307.0876656,8729001991.9216518,8786430695.5885448,8843604339.6978226,8901066954.8448811,8958519542.4118004,9003853078.928318,9048973835.9119415,9106436451.059,9163889825.798954,9221311026.9050121,9277547163.9817657,9321651542.5453053,9366651311.2186031,9424068189.4205627,9481203771.117981,9538666204.7650394,9596115200.4956665,9640699279.9290619,9685051671.1793957,9742514104.8264542,9799963719.6706467,9857370611.9641323,9913544343.1757813,9956861669.9795952,10001098937.76897,10058500076.2771,10115591616.540052,10173053850.537109,10230498076.440941,10274283536.294315,10317817917.501478,10375280151.498537,10432724727.722809,10490112574.986763,10546217965.61763,10588700902.160919,10632128075.417023,10689508264.392662,10746548660.974888,10804010675.356945,10861448557.171772,10904382077.285954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,465674575031.83087,null,null,-214959697.91666663,-924205531.25,-2314424281.25,-3454809697.9166665,-4660040129.479166,-5807137380.0868053,-4592783842.3263893,-3409633371.5798616,-2198815863.4840279,-1014077367.4588537,198715980.96562576,1383451143.657465,2595189100.5982246,3818223900.4173069,5070100999.2730904,6300621569.9255028,7559212223.5486221,6426693750.1451588,6139585178.4048157,6176944485.8557968,6214161684.5706539,6260132028.6883049,6306098647.9544697,6352050670.7387829,6397127651.1026993,6433565437.7703457,6470680463.539238,6516630534.1902161,6562395854.765522,6608366078.8831711,6654330316.8130627,6691160298.7563763,6727834525.6708794,6773804749.7885227,6819769694.1341743,6865715255.3571548,6910749986.3668137,6946627445.6701279,6983201593.5373173,7029144556.4708385,7074883471.7582626,7120853563.8759022,7166815633.9294395,7203082463.1426582,7239179068.7295456,7285149160.847208,7331111860.639164,7377048821.5240078,7422037731.1854172,7457321234.0362492,7493321048.9748745,7539254551.5364456,7584963016.8943863,7630932963.8120365,7676892160.3965302,7712559423.9432449,7748041336.9435253,7794011283.8611526,7839970975.7365189,7885896489.57131,7930835474.5406189,7965489335.9836845,8000879150.215168,8046800061.0216827,8092473293.2320385,8138443080.4296875,8184398461.1527634,8219426829.03545,8254254334.0011883,8300224121.1988239,8346179782.1782379,8392090059.989418,8436974372.4941101,8470960721.7287292,8505702460.3336334,8551606611.5141373,8597238928.7798958,8643208540.2855644,8689158845.7374153,8723505661.8287544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.5]
[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,21600000000]
[789,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"млн.куб.м.",null,null,null,"Итоговый дебит газа",null,null,null,null,null,null,2700]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21600000000]
[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,-352900579330.33331,null,null,-67204813400,-67204054697.916656,-85504205531.25,-73678915471.874969,-59308590229.291687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,502567240674.07416,null,null,-67204813400,-67204054697.916656,-85504205531.25,-73678915471.874969,-59308590229.291687,17334450753.125,9549216212.4479179,17323607132.135418,1752830209.9245825,8181540406.0078278,0,10880136160.550003,6543645337.665617,13315950746.218544,4594507774.456831,15720947944.416824,14652273717.532993,14928077795.601196,8992197977.7649956,12839104055.955875,12829592245.902166,12820282764.227516,8770273415.920887,12555158848.177296,12764092950.585903,12750410252.483826,8857509486.3437805,12731964167.430334,12720237498.932846,12707883081.109814,8947265603.804575,12662955571.459253,12653555338.416674,12644382293.563036,9058545462.8756256,12361190122.026566,12586884514.441568,12573084987.650536,9144496773.4517612,12554898308.239285,12543142404.783808,12530741191.11376,9233074248.0640259,12484464174.334255,12475181152.023367,12466153509.856997,9344488345.3390751,12182885550.081171,12407264568.819,12393342014.253685,9429073865.2373772,12375426746.489162,12363637535.337307,12351187765.579441,9516395935.4999866,12303475001.671236,12294315019.081833,12285442434.806269,9627947794.7133961,12002089623.87711,12225072875.098713,12211020842.885609,9711080475.4791679,12193388555.792753,12181561352.831734,12169061393.401043,9797064372.0098457,12119820098.116917,12110789173.983175,12102082070.449226,9908756423.9424591,11818633373.962606,12040135428.588381,12025947234.639057,9990342493.9105434,12008608653.437853,11996738067.011147,11984186475.058117,10114549089.360643,12846102762.639446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14864858527.324234,null,null,-65622414890.363319,-64076552000.078033,-79605479417.130066,-66980832247.159073,-52647377711.207596,15025227543.840704,8082217391.0702744,14317030687.715225,1414510931.395905,6446936115.3137693,0,8174407333.2456856,4800577949.9285622,9538888712.814661,3213782054.7955403,10737618977.130545,9772059691.6479836,9721578927.2956448,5718084981.7676382,7972073477.3182907,7778596728.6081152,7589931139.3540001,5069967707.7210331,7087059857.4800978,7035349481.3941917,6862331679.9572687,4654906921.15341,6533510773.53934,6373797370.3247881,6217675775.6912098,4274615141.665473,5907362229.3537073,5763985985.3263931,5624187542.3074923,3934345298.3006511,5242351291.0009565,5212378080.8714733,5084067900.6098337,3610614573.1675439,4840456792.2118406,4722058140.6803617,4606314283.3329344,3314171379.5043364,4375728531.3981609,4269520987.0873084,4165974345.8748779,3049239072.3124509,3881842784.8940578,3860251940.0417471,3765129086.2537937,2797127751.8749542,3584720312.4986067,3496980302.2205443,3411202288.5485053,2566392526.451715,3239889504.5135903,3161248042.3957591,3084585882.0766101,2360432690.2453852,2873204831.7723188,2857676135.423614,2787182153.8959002,2164376260.8108964,2653636613.75067,2588640985.9060583,2525095320.3185472,1985036447.0449777,2397841794.4411483,2339637776.3372278,2282906388.9074407,1825151800.5380306,2125685097.0215662,2114534950.1820791,2062313185.9613507,1672890559.9545362,1963503473.5460441,1915375762.1999097,1868319718.7421787,1539717318.3731112,1909491320.6097047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,602567240674.0741,null,null,32795186600,-34408868097.916664,-119913073629.16666,-193591989101.04166,-252900579330.33331,-235566128577.20831,-226016912364.76041,-208693305232.625,-206940475022.70041,-198413122246.50977,-198758934616.69257,-187878798456.14258,-181335153118.47696,-168019202372.25842,-163424694597.80161,-147703746653.38477,-133051472935.85178,-118123395140.25058,-109131197162.48558,-96292093106.529709,-83462500860.627548,-70642218096.400024,-61871944680.479141,-49316785832.301849,-36552692881.715942,-23802282629.232117,-14944773142.888336,-2212808975.4580021,10507428523.474844,23215311604.584656,32162577208.389229,44825532779.84848,57479088118.265152,70123470411.828186,79182015874.703812,91543205996.730377,104130090511.17195,116703175498.82248,125847672272.27425,138402570580.51352,150945712985.29733,163476454176.4111,172709528424.47513,185193992598.80939,197669173750.83276,210135327260.68976,219479815606.02884,231662701156.11002,244069965724.92902,256463307739.18271,265892381604.42007,278267808350.90924,290631445886.24652,302982633651.82599,312499029587.32599,324802504588.99725,337096819608.0791,349382262042.88538,359010209837.59875,371012299461.47589,383237372336.57458,395448393179.46021,405159473654.93939,417352862210.73212,429534423563.56384,441703484956.9649,451500549328.97473,463620369427.09167,475731158601.07483,487833240671.52405,497741997095.46649,509560630469.42908,521600765898.01746,533626713132.65649,543617055626.56702,555625664280.00488,567622402347.01599,579606588822.0741,589721137911.43469,602567240674.0741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.25]
[824,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во скважин",null,null,null,"кол-во скважин",null,null,null,null,null,null,6]
[825,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"млн.куб.м.",null,null,null,"Итоговый дебит газа",null,null,null,null,null,null,2700]
[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,855467820004.40723,null,null,0,0,0,0,0,17334450753.125,9549216212.4479179,17323607132.135418,1752830209.9245825,8181540406.0078278,0,10880136160.550003,6543645337.665617,13315950746.218544,4594507774.456831,15720947944.416824,14652273717.532993,14928077795.601196,8992197977.7649956,12839104055.955875,12829592245.902166,12820282764.227516,8770273415.920887,12555158848.177296,12764092950.585903,12750410252.483826,8857509486.3437805,12731964167.430334,12720237498.932846,12707883081.109814,8947265603.804575,12662955571.459253,12653555338.416674,12644382293.563036,9058545462.8756256,12361190122.026566,12586884514.441568,12573084987.650536,9144496773.4517612,12554898308.239285,12543142404.783808,12530741191.11376,9233074248.0640259,12484464174.334255,12475181152.023367,12466153509.856997,9344488345.3390751,12182885550.081171,12407264568.819,12393342014.253685,9429073865.2373772,12375426746.489162,12363637535.337307,12351187765.579441,9516395935.4999866,12303475001.671236,12294315019.081833,12285442434.806269,9627947794.7133961,12002089623.87711,12225072875.098713,12211020842.885609,9711080475.4791679,12193388555.792753,12181561352.831734,12169061393.401043,9797064372.0098457,12119820098.116917,12110789173.983175,12102082070.449226,9908756423.9424591,11818633373.962606,12040135428.588381,12025947234.639057,9990342493.9105434,12008608653.437853,11996738067.011147,11984186475.058117,10114549089.360643,12846102762.639446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.1662508666515351,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]
[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,252900579330.33331]
[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,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-2,1.2272234429039353E-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]
[841,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,260000000000,null,null,0,40000000000,90000000000,70000000000,60000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,256176470588.23529,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647042,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647033,3823529411.7647028,3823529411.7647028,3823529411.7647023,3823529411.7647023,3823529411.7647018,3823529411.7647014,3823529411.7647014,3823529411.7647009,3823529411.7647004,3823529411.7646999,3823529411.7646995,3823529411.7646985,3823529411.764698,3823529411.7646971,3823529411.7646966,3823529411.7646952,3823529411.7646942,3823529411.7646928,3823529411.7646942,3823529411.7646961,3823529411.7646942,3823529411.7646918,3823529411.7646942,3823529411.7646971,3823529411.7646942,3823529411.764689,3823529411.7646942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,142749999999.99997,null,null,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,47794117.647058874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,142702205882.35291,null,null,0,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47794117.647064209,null,null,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.3529434,3154411764.7058792,3106617647.0588226,3058823529.4117661,3011029411.7647095,2963235294.1176453,2915441176.4705887,2867647058.8235321,2819852941.1764679,2772058823.5294113,2724264705.8823547,2676470588.2352982,2628676470.5882416,2580882352.9411774,2533088235.2941132,2485294117.6470642,2437500000,2389705882.3529358,2341911764.7058868,2294117647.0588226,2246323529.4117584,2198529411.7647095,2150735294.1176453,2102941176.4705811,2055147058.8235321,2007352941.1764679,1959558823.5294189,1911764705.8823547,1863970588.2352905,1816176470.5882416,1768382352.9411774,1720588235.2941132,1672794117.6470642,1625000000,1577205882.3529358,1529411764.7058868,1481617647.0588226,1433823529.4117584,1386029411.7647095,1338235294.1176453,1290441176.4705811,1242647058.8235321,1194852941.1764679,1147058823.5294037,1099264705.8823547,1051470588.2352905,1003676470.5882416,955882352.94117737,908088235.29411316,860294117.64706421,812500000,764705882.35293579,716911764.70587158,669117647.05880737,621323529.41177368,573529411.76470947,525735294.11764526,477941176.47058105,430147058.82351685,382352941.17648315,334558823.52941895,286764705.88235474,238970588.23529053,191176470.58822632,143382352.94116211,95588235.294128418,47794117.647064209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,32795186600,-27204054697.916664,3995794468.75,-5303915471.875,-1808590229.2916718,14084450753.125,6299216212.4479179,14073607132.135418,-1497169790.0754166,5277352776.1906281,-3595812370.1828117,7630136160.5500031,3293645337.665617,6242421334.4538383,-2431227519.6608162,8743006767.9462357,7722126658.709465,8045724854.4247265,2157639154.2355843,6052339350.0735226,6090621657.666872,6129106293.6392803,2126891062.9797096,5959570612.8831787,6216298832.9388447,6250410252.4838257,2405303603.9908409,6327552402.724453,6363619851.8740234,6399059551.6980495,2686236192.0398712,6449720277.3416061,6488114161.946085,6526735234.7395058,2988692521.6991539,6339131298.4971542,6612619808.5592155,6646614399.4152412,3265820302.8635254,6724015955.2981091,6760054169.4896908,6795447073.4667034,3545574248.0640259,6844758291.9813156,6883269387.3174877,6922035862.7981758,3848164815.9273148,6734356138.3164673,7006529274.7013569,7040400837.7831001,4123926806.4138489,7118073805.3126945,7154078711.8078976,7189423059.697094,4402425347.2646942,7237298531.0830059,7275932666.1406612,7314854199.5121555,4705153677.0663433,7127089623.8771152,7397866992.7457771,7431609078.1797333,4979462828.420351,7509565026.3809967,7545531941.0670376,7580826099.2834053,5256623195.5392666,7627173039.2933979,7665936232.8067169,7705023246.9198284,5559491718.0601215,7517162785.7273254,7786458958.0001564,7820064881.6978931,5832254258.6164398,7898314535.7908058,7934238067.0111542,7969480592.7051888,6147637324.6547794,8926985115.5806351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,32795186600,-27204054697.916664,3995794468.75,-5303915471.875,-1808590229.2916718,14084450753.125,6299216212.4479179,14073607132.135418,-1497169790.0754166,5277352776.1906281,-3595812370.1828117,7630136160.5500031,3293645337.665617,6242421334.4538383,-2431227519.6608162,8743006767.9462357,7722126658.709465,8045724854.4247265,2157639154.2355843,6052339350.0735226,6090621657.666872,6129106293.6392803,2126891062.9797096,5959570612.8831787,6216298832.9388447,6250410252.4838257,2405303603.9908409,6327552402.724453,6363619851.8740234,6399059551.6980495,2686236192.0398712,6449720277.3416061,6488114161.946085,6526735234.7395058,2988692521.6991539,6339131298.4971542,6612619808.5592155,6646614399.4152412,3265820302.8635254,6724015955.2981091,6760054169.4896908,6795447073.4667034,3545574248.0640259,6844758291.9813156,6883269387.3174877,6922035862.7981758,3848164815.9273148,6734356138.3164673,7006529274.7013569,7040400837.7831001,4123926806.4138489,7118073805.3126945,7154078711.8078976,7189423059.697094,4402425347.2646942,7237298531.0830059,7275932666.1406612,7314854199.5121555,4705153677.0663433,7127089623.8771152,7397866992.7457771,7431609078.1797333,4979462828.420351,7509565026.3809967,7545531941.0670376,7580826099.2834053,5256623195.5392666,7627173039.2933979,7665936232.8067169,7705023246.9198284,5559491718.0601215,7517162785.7273254,7786458958.0001564,7820064881.6978931,5832254258.6164398,7898314535.7908058,7934238067.0111542,7969480592.7051888,6147637324.6547794,8926985115.5806351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,32795186600,5591131902.0833359,9586926370.8333359,4283010898.9583359,2474420669.6666641,16558871422.791664,22858087635.239582,36931694767.375,35434524977.299583,40711877753.490211,37116065383.307404,44746201543.857407,48039846881.523026,54282268215.976868,51851040696.316055,60594047464.262291,68316174122.971756,76361898977.396484,78519538131.632065,84571877481.705582,90662499139.372452,96791605433.011734,98918496495.99144,104878067108.87462,111094365941.81346,117344776194.29729,119750079798.28813,126077632201.01259,132441252052.88661,138840311604.58466,141526547796.62451,147976268073.96613,154464382235.9122,160991117470.6517,163979809992.35086,170318941290.84802,176931561099.40723,183578175498.82248,186843995801.686,193568011756.9841,200328065926.47379,207123512999.94049,210669087248.00452,217513845539.98584,224397114927.30331,231319150790.1015,235167315606.02881,241901671744.34528,248908201019.04663,255948601856.82974,260072528663.24359,267190602468.55627,274344681180.36417,281534104240.06128,285936529587.32599,293173828118.409,300449760784.54968,307764614984.06183,312469768661.12817,319596858285.00531,326994725277.7511,334426334355.93085,339405797184.3512,346915362210.73218,354460894151.79919,362041720251.08258,367298343446.62183,374925516485.91522,382591452718.72192,390296475965.64172,395855967683.70184,403373130469.4292,411159589427.42938,418979654309.12726,424811908567.74371,432710223103.53455,440644461170.54572,448613941763.25092,454761579087.9057,463688564203.48633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,463688564203.48633,null,null,2474420669.6666641,0,0,0,0,14084450753.125,6299216212.4479179,12576437342.060001,0,1681540406.0078201,0,7630136160.5500031,3293645337.665617,3811193814.793026,0,8743006767.9462357,7722126658.709465,8045724854.4247265,2157639154.2355843,6052339350.0735226,6090621657.666872,6129106293.6392803,2126891062.9797096,5959570612.8831787,6216298832.9388447,6250410252.4838257,2405303603.9908409,6327552402.724453,6363619851.8740234,6399059551.6980495,2686236192.0398712,6449720277.3416061,6488114161.946085,6526735234.7395058,2988692521.6991539,6339131298.4971542,6612619808.5592155,6646614399.4152412,3265820302.8635254,6724015955.2981091,6760054169.4896908,6795447073.4667034,3545574248.0640259,6844758291.9813156,6883269387.3174877,6922035862.7981758,3848164815.9273148,6734356138.3164673,7006529274.7013569,7040400837.7831001,4123926806.4138489,7118073805.3126945,7154078711.8078976,7189423059.697094,4402425347.2646942,7237298531.0830059,7275932666.1406612,7314854199.5121555,4705153677.0663433,7127089623.8771152,7397866992.7457771,7431609078.1797333,4979462828.420351,7509565026.3809967,7545531941.0670376,7580826099.2834053,5256623195.5392666,7627173039.2933979,7665936232.8067169,7705023246.9198284,5559491718.0601215,7517162785.7273254,7786458958.0001564,7820064881.6978931,5832254258.6164398,7898314535.7908058,7934238067.0111542,7969480592.7051888,6147637324.6547794,8926985115.5806351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,null,null,null,null,null,"CFADS",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,862567240674.07397,null,null,2474420669.6666641,0,500000000.00000006,1625000000,2500000000,17334450753.125,9549216212.4479179,15826437342.060001,3250000000,4931540406.0078201,3250000000,10880136160.550003,6543645337.665617,10884723226.557732,7025735294.1176472,15720947944.416824,14652273717.532993,14928077795.601196,8992197977.7649956,12839104055.955875,12829592245.902166,12820282764.227516,8770273415.920887,12555158848.177296,12764092950.585903,12750410252.483826,8857509486.3437824,12731964167.430336,12720237498.932846,12707883081.109814,8947265603.8045769,12662955571.459253,12653555338.416674,12644382293.563034,9058545462.8756237,12361190122.026566,12586884514.441568,12573084987.650536,9144496773.4517593,12554898308.239285,12543142404.783808,12530741191.113762,9233074248.0640259,12484464174.334255,12475181152.023369,12466153509.856997,9344488345.339077,12182885550.081169,12407264568.819,12393342014.253685,9429073865.2373753,12375426746.489162,12363637535.337305,12351187765.579443,9516395935.4999847,12303475001.671236,12294315019.081833,12285442434.806267,9627947794.7133961,12002089623.87711,12225072875.098713,12211020842.885609,9711080475.4791679,12193388555.792753,12181561352.831734,12169061393.401043,9797064372.0098457,12119820098.116917,12110789173.983175,12102082070.449226,9908756423.9424591,11818633373.962606,12040135428.588381,12025947234.639057,9990342493.9105415,12008608653.437851,11996738067.011145,11984186475.058117,10114549089.360643,12846102762.639446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,720628537428.33972,null,null,2474420669.6666641,0,500000000.00000006,1625000000,2500000000,17334450753.125,9549216212.4479179,15826437342.060001,3250000000,4931540406.0078201,3250000000,10880136160.550003,6543645337.665617,7061193814.793026,3202205882.352941,11897418532.652119,10828744305.768288,11104548383.836491,6358998942.4459286,10550470938.792374,10550298955.60141,10550293773.605474,6511777011.3282547,10308154098.401207,10528576206.505894,10526162753.494795,6642371434.0216637,10526104871.550438,10525865720.715696,10524952633.036489,6775827711.7606621,10503008738.897814,10502816001.341063,10502811513.216045,6928467238.5580502,10242603133.795403,10479783916.51615,10477243072.477535,7057624223.1045923,10477169294.858913,10476899132.136808,10475932647.288616,7189758227.2682991,10452638671.05191,10452422356.044323,10452418865.274689,7342246223.7861643,10192134103.476257,10427997362.435303,10425322035.285332,7469874761.9817276,10425227596.968187,10424921761.456718,10423899108.038334,7600599764.6882839,10399168630.005671,10398925463.302948,10398923357.277435,7752921203.9139967,10138552956.046535,10373017585.726833,10370200299.756071,7878923397.7103777,10370078931.581856,10369731956.322453,10368650304.944359,8008145730.3525696,10342390301.640396,10342116469.477345,10342116242.184822,8160283042.4774799,10081648907.742483,10314628531.82103,10311661415.997883,8284553262.5780401,10311504856.756546,10311110308.124973,10309966795.488415,8451821812.6673355,11194863062.309109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,256176470588.23529,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647061,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647057,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647052,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647047,3823529411.7647042,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647038,3823529411.7647038,3823529411.7647033,3823529411.7647033,3823529411.7647028,3823529411.7647028,3823529411.7647023,3823529411.7647023,3823529411.7647018,3823529411.7647014,3823529411.7647014,3823529411.7647009,3823529411.7647004,3823529411.7646999,3823529411.7646995,3823529411.7646985,3823529411.764698,3823529411.7646971,3823529411.7646966,3823529411.7646952,3823529411.7646942,3823529411.7646928,3823529411.7646942,3823529411.7646961,3823529411.7646942,3823529411.7646918,3823529411.7646942,3823529411.7646971,3823529411.7646942,3823529411.764689,3823529411.7646942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,142702205882.35291,null,null,0,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3202205882.352941,3154411764.7058825,3106617647.0588236,3058823529.4117646,3011029411.7647061,2963235294.1176472,2915441176.4705887,2867647058.8235297,2819852941.1764708,2772058823.5294118,2724264705.8823528,2676470588.2352943,2628676470.5882354,2580882352.9411764,2533088235.2941175,2485294117.6470585,2437499999.9999995,2389705882.352941,2341911764.7058825,2294117647.0588236,2246323529.4117646,2198529411.7647057,2150735294.1176467,2102941176.4705877,2055147058.8235295,2007352941.1764703,1959558823.5294113,1911764705.8823526,1863970588.2352939,1816176470.5882349,1768382352.9411757,1720588235.294117,1672794117.6470578,1624999999.999999,1577205882.3529403,1529411764.7058818,1481617647.0588226,1433823529.4117639,1386029411.7647049,1338235294.1176462,1290441176.4705873,1242647058.8235283,1194852941.1764696,1147058823.5294106,1099264705.8823516,1051470588.2352929,1003676470.5882339,955882352.9411751,908088235.29411626,860294117.64705753,812499999.99999857,764705882.35293949,716911764.70588076,669117647.05882192,621323529.41176307,573529411.76470411,525735294.11764526,477941176.47058678,430147058.82352835,382352941.17646945,334558823.5294106,286764705.88235205,238970588.23529363,191176470.58823472,143382352.94117585,95588235.294117361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,398878676470.58795,null,null,0,0,500000000.00000006,1625000000,2500000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,3250000000,7073529411.7647057,7025735294.1176472,6977941176.4705887,6930147058.8235292,6882352941.1764698,6834558823.5294123,6786764705.8823528,6738970588.2352943,6691176470.5882359,6643382352.9411764,6595588235.294117,6547794117.6470585,6500000000,6452205882.3529415,6404411764.7058821,6356617647.0588226,6308823529.4117641,6261029411.7647047,6213235294.1176472,6165441176.4705887,6117647058.8235292,6069852941.1764698,6022058823.5294113,5974264705.8823519,5926470588.2352924,5878676470.5882349,5830882352.9411755,5783088235.294117,5735294117.6470575,5687499999.9999981,5639705882.3529396,5591911764.7058802,5544117647.0588207,5496323529.4117613,5448529411.7647028,5400735294.1176434,5352941176.4705858,5305147058.8235264,5257352941.1764669,5209558823.5294085,5161764705.882349,5113970588.2352905,5066176470.5882301,5018382352.9411716,4970588235.2941122,4922794117.6470528,4874999999.9999943,4827205882.3529348,4779411764.7058754,4731617647.058816,4683823529.4117565,4636029411.7646971,4588235294.1176376,4540441176.4705782,4492647058.8235188,4444852941.1764584,4397058823.529398,4349264705.8823376,4301470588.235281,4253676470.5882244,4205882352.9411635,4158088235.2941027,4110294117.6470461,4062499999.9999905,4014705882.3529291,3966911764.7058649,3919117647.0588117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,116290770441.71512,null,null,-66144553375.282478,-65100285643.165558,-81520831797.841705,-69138198572.933334,-54775474040.332771,15756956571.400711,8543261267.4948435,15254149423.50799,1519089033.4416997,6978662043.0596609,0,8989982276.7537918,5321547789.6581659,10658205823.038895,3619467006.5920014,12189280462.744411,11181448607.221523,11212195130.640715,6647316026.4830856,9341333855.6941776,9187148528.9822845,9035645773.3110771,6083709026.8903437,8571784065.2444563,8576946027.1918449,8432582260.7792025,5765563539.7843266,8156789467.090991,8020709262.0424404,7886503007.4562702,5465064618.1781988,7612613196.6045399,7486950431.9547338,7363490244.882576,5192042932.2547455,6973226975.9032249,6988524172.488327,6870728445.3870087,4918293623.5392551,6646018560.4928427,6535042436.8535995,6425582857.2869663,4659891498.9262028,6201447806.8268461,6099071925.5077906,5998505667.8324862,4425474457.313302,5678690309.5405121,5692037758.8612509,5595950612.7432404,4190329599.7493057,5412937833.8438406,5322465177.0597143,5233220055.5217133,3968500914.05158,5049815160.0015249,4966446211.7762899,4884565182.2886591,3767580527.7263017,4622526303.7183247,4634124433.4163027,4555771314.2487288,3565916792.2558579,4406784101.89396,4333053251.151722,4260316462.7520328,3375782430.8380008,4110251240.751091,4042391280.3870201,3975755853.5343876,3203852212.9552174,3761094897.3152208,3771135276.1946983,3707265949.4787707,3031157717.7003427,3586035278.4670773,3525971123.7583466,3466712619.6875544,2879715066.584909,3599714792.2798762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-2,1.6029438111131444E-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]
[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,1.0160294381111314,1.0323158191084214,1.0488632616419618,1.065675950381491,1.0827581370746522,1.1001141416222142,1.1177483531705279,1.1356652312214939,1.1538693067603225,1.1723651834013713,1.1911575385523487,1.2102511245971812,1.229650770097839,1.2493613810154274,1.2693879419508518,1.2897355174053695,1.3104092530613469,1.3314143770835478,1.3527562014412791,1.3744401232517314,1.3964716261448509,1.4188562816500909,1.4415997506053913,1.4647077845887428,1.4881862273727005,1.5120410164022093,1.5362781842961208,1.560903860372777,1.5859242722000486,1.6113457471702204,1.6371747141001203,1.6634177048568974,1.6900813560098613,1.7171724105087984,1.7446977193891917,1.772664243504773,1.8010790552878484,1.82994934053784,1.8592824002384971,1.8890856524042361,1.9193666339560762,1.9501330026276458,1.9813925389017406,2.0131531479779237,2.0454228617716654,2.0782098409455276,2.1115223769729083,2.1453688942348648,2.179757952150549,2.2146982473417927,2.2501986158323892,2.2862680352826281,2.3229156272596492,2.3601506595441877,2.3979825484742974,2.4364208613266394,2.4754753187359442,2.5151557971532554,2.555472331343577,2.5964351169235576,2.6380545129398523,2.6803410444888125,2.7233054053781713,2.7669584608313906,2.811311250235359,2.8563749899321342,2.9021610760554353,2.9486810874126004,2.9959467884127444,3.0439701320418497,3.0927632628855473,3.1423385202003522,3.192708441034128,3.2438857633965714,3.2958834294805173,3.3487145889348788,3.4023926021900532,3.4569310438366303,3.5123437060582585,3.5686446021195413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,116290770441.71512,null,null,-66144553375.282478,-131244839018.44803,-212765670816.28973,-281903869389.22308,-336679343429.55585,-320922386858.15515,-312379125590.66028,-297124976167.15228,-295605887133.71057,-288627225090.65094,-288627225090.65094,-279637242813.89716,-274315695024.23898,-263657489201.20007,-260038022194.60806,-247848741731.86365,-236667293124.64212,-225455097994.0014,-218807781967.51831,-209466448111.82413,-200279299582.84186,-191243653809.53079,-185159944782.64044,-176588160717.396,-168011214690.20416,-159578632429.42496,-153813068889.64063,-145656279422.54962,-137635570160.50717,-129749067153.0509,-124284002534.87271,-116671389338.26817,-109184438906.31345,-101820948661.43088,-96628905729.176132,-89655678753.272903,-82667154580.784576,-75796426135.397568,-70878132511.858307,-64232113951.365463,-57697071514.511864,-51271488657.224899,-46611597158.298698,-40410149351.471855,-34311077425.964066,-28312571758.13158,-23887097300.818279,-18208406991.277767,-12516369232.416515,-6920418619.673275,-2730089019.9239693,2682848813.9198713,8005313990.9795856,13238534046.501299,17207034960.552879,22256850120.554405,27223296332.330696,32107861514.619354,35875442042.345657,40497968346.06398,45132092779.480286,49687864093.729012,53253780885.984871,57660564987.87883,61993618239.030548,66253934701.782578,69629717132.620575,73739968373.371674,77782359653.758698,81758115507.293091,84961967720.248306,88723062617.563522,92494197893.758224,96201463843.237,99232621560.937347,102818656839.40442,106344627963.16277,109811340582.85033,112691055649.43524,116290770441.71512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13]

{"sheet":"Res5","index":31,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}