{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Калькулятор лизинга","Аннуитетное (с ндс)","Равномерное","Персональный","Кредит аннуитет","Кредит равномерное","Лист2"],"not_rendered":{"images":8,"macros":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Калькулятор лизинга","index":0,"n_rows":265,"n_cols":34,"rows_kept":265,"merged":[[1,23,2,25],[1,27,2,29],[1,32,2,34],[3,23,3,25],[4,4,5,6],[4,7,5,9],[4,10,5,12],[6,7,7,9],[6,10,7,12],[8,4,9,6],[8,7,9,9],[8,10,9,12],[10,7,11,9],[10,10,11,12],[13,3,13,7],[13,12,13,16],[15,1,16,2],[15,3,16,4],[15,5,16,7],[15,12,16,13],[15,14,16,16],[17,1,19,2],[17,3,19,4],[17,5,19,7],[17,10,19,11],[17,12,19,13],[17,14,19,16],[20,1,22,2],[20,3,22,4],[20,5,22,7],[20,10,22,11],[20,12,22,13],[20,14,22,16],[23,1,25,2],[23,3,25,4],[23,5,25,7],[23,10,25,11],[23,12,25,13],[23,14,25,16],[26,1,28,2],[26,3,28,4],[26,5,28,7],[26,10,28,11],[26,12,28,13],[26,14,28,16],[29,1,30,2],[29,3,30,4],[29,5,30,7],[29,10,30,11],[29,12,30,13],[29,14,30,16],[32,8,34,10],[32,11,34,13],[33,5,34,7],[35,1,37,4],[35,5,35,7],[35,8,35,10],[35,11,35,13],[36,5,37,7],[36,8,37,10],[36,11,37,13],[38,1,38,4],[38,5,38,7],[38,8,38,10],[38,11,38,13],[40,1,41,4],[40,5,41,7],[40,8,41,10],[40,11,41,13],[43,1,45,4],[43,5,45,7],[43,8,45,10],[43,11,45,13],[47,1,49,4],[47,5,49,7],[47,8,49,10],[47,11,49,13],[51,1,52,4],[51,5,52,7],[51,8,52,10],[51,11,52,13],[54,1,55,4],[54,5,55,7],[54,8,55,10],[54,11,55,13],[57,1,58,4],[57,5,58,7],[57,8,58,10],[57,11,58,13],[60,1,62,4],[60,5,62,7],[60,8,62,10],[60,11,62,13],[60,14,63,20],[64,1,66,4],[64,5,66,7],[64,8,66,10],[64,11,66,13],[64,14,67,20],[68,1,71,4],[68,5,71,7],[68,8,71,10],[68,11,71,13],[68,14,71,20],[73,10,80,13]]}
[]
[{"$nulls":23},"ПЕРСОНАЛЬНЫЙ ГРАФИК ПЛАТЕЖЕЙ ПО ЛИЗИНГУ",{"$nulls":3},"ГРАФИК ПЛАТЕЖЕЙ ПО ЛИЗИНГУ",{"$nulls":4},"ГРАФИК ПЛАТЕЖЕЙ ПО КРЕДИТУ"]
[]
[{"$nulls":23},"внесите размер платежей"]
[{"$nulls":4},"полная стоимость с НДС",null,null,"Стоимость оборудования, руб.",null,null,{"v":4190000,"d":"4,190,000.00"},{"$nulls":12},1,{"v":50000,"d":"50,000.00"},null,null,1,{"$f":"IF(AB5<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N11,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N10,'Калькулятор лизинга'!Y5)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},1,{"$f":"IF(AG5<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M10,'Кредит равномерное'!M10),\"\")","v":{"v":116999.41666666667,"d":"116,999.42"}}]
[{"$nulls":23},{"$f":"IF(X5<$F$16,X5+1,\"\")","v":2},{"v":50000,"d":"50,000.00"},null,null,{"$f":"IF(AB5<$F$16,AB5+1,\"\")","v":2},{"$f":"IF(AB6<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N12,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N11,'Калькулятор лизинга'!Y6)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},{"$f":"IF(AG5<$O$16,AG5+1,\"\")","v":2},{"$f":"IF(AG6<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M11,'Кредит равномерное'!M11),\"\")","v":{"v":116998.69902618931,"d":"116,998.70"}}]
[{"$nulls":7},"Система налогообложения",null,null," ОСН",{"$nulls":12},{"$f":"IF(X6<$F$16,X6+1,\"\")","v":3},{"v":50000,"d":"50,000.00"},null,null,{"$f":"IF(AB6<$F$16,AB6+1,\"\")","v":3},{"$f":"IF(AB7<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N13,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N12,'Калькулятор лизинга'!Y7)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},{"$f":"IF(AG6<$O$16,AG6+1,\"\")","v":3},{"$f":"IF(AG7<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M12,'Кредит равномерное'!M12),\"\")","v":{"v":116997.95492542566,"d":"116,997.95"}}]
[{"$nulls":23},4,{"v":50000,"d":"50,000.00"},null,null,4,{"$f":"IF(AB8<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N14,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N13,'Калькулятор лизинга'!Y8)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},4,{"$f":"IF(AG8<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M13,'Кредит равномерное'!M13),\"\")","v":{"v":116997.18338875246,"d":"116,997.18"}}]
[{"$nulls":4},"определяется автоматически исходя из налогообложения",null,null,"Налог на прибыль, %",null,null,{"$f":"VLOOKUP(K7,Лист2!C2:D10,2,)","v":20},{"$nulls":12},5,{"v":50000,"d":"50,000.00"},null,null,5,{"$f":"IF(AB9<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N15,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N14,'Калькулятор лизинга'!Y9)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},5,{"$f":"IF(AG9<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M14,'Кредит равномерное'!M14),\"\")","v":{"v":116996.383404574,"d":"116,996.38"}}]
[{"$nulls":23},6,{"v":50000,"d":"50,000.00"},null,null,6,{"$f":"IF(AB10<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N16,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N15,'Калькулятор лизинга'!Y10)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},6,{"$f":"IF(AG10<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M15,'Кредит равномерное'!M15),\"\")","v":{"v":116995.5539239958,"d":"116,995.55"}}]
[{"$nulls":7},"НДС, %",null,null,20,{"$nulls":12},7,{"v":60000,"d":"60,000.00"},null,null,7,{"$f":"IF(AB11<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N17,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N16,'Калькулятор лизинга'!Y11)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},7,{"$f":"IF(AG11<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M16,'Кредит равномерное'!M16),\"\")","v":{"v":116994.69385944937,"d":"116,994.69"}}]
[{"$nulls":23},8,{"v":60000,"d":"60,000.00"},null,null,8,{"$f":"IF(AB12<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N18,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N17,'Калькулятор лизинга'!Y12)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},8,{"$f":"IF(AG12<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M17,'Кредит равномерное'!M17),\"\")","v":{"v":116993.8020832662,"d":"116,993.80"}}]
[{"$nulls":23},9,{"v":60000,"d":"60,000.00"},null,null,9,{"$f":"IF(AB13<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N19,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N18,'Калькулятор лизинга'!Y13)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},9,{"$f":"IF(AG13<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M18,'Кредит равномерное'!M18),\"\")","v":{"v":116992.87742619928,"d":"116,992.88"}}]
[{"$nulls":3},"УСЛОВИЯ ДОГОВОРА ЛИЗИНГА",{"$nulls":8},"УСЛОВИЯ ДОГОВОРА КРЕДИТОВАНИЯ",{"$nulls":10},10,{"v":60000,"d":"60,000.00"},null,null,10,{"$f":"IF(AB14<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N20,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N19,'Калькулятор лизинга'!Y14)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},10,{"$f":"IF(AG14<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M19,'Кредит равномерное'!M19),\"\")","v":{"v":116991.91867589002,"d":"116,991.92"}}]
[{"$nulls":23},11,{"v":60000,"d":"60,000.00"},null,null,11,{"$f":"IF(AB15<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N21,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N20,'Калькулятор лизинга'!Y15)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},11,{"$f":"IF(AG15<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M20,'Кредит равномерное'!M20),\"\")","v":{"v":116990.92457527868,"d":"116,990.92"}}]
[{"$nulls":3},"Срок лизинга, \nмес",null,72,{"$nulls":6},"Срок кредита, мес",null,72,{"$nulls":8},12,{"v":50000,"d":"50,000.00"},null,null,12,{"$f":"IF(AB16<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N22,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N21,'Калькулятор лизинга'!Y16)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},12,{"$f":"IF(AG16<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M21,'Кредит равномерное'!M21),\"\")","v":{"v":116989.89382095617,"d":"116,989.89"}}]
[{"$nulls":23},13,{"v":50000,"d":"50,000.00"},null,null,13,{"$f":"IF(AB17<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N23,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N22,'Калькулятор лизинга'!Y17)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},13,{"$f":"IF(AG17<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M22,'Кредит равномерное'!M22),\"\")","v":{"v":116988.82506145515,"d":"116,988.83"}}]
[null,"размер платежей установлен индивидуально",null,"Способ начисления процентов",null,"Персональный",{"$nulls":4},"равные ежемесячные платежи",null,"Способ начисления процентов",null,"Аннуитетный",{"$nulls":8},14,{"v":50000,"d":"50,000.00"},null,null,14,{"$f":"IF(AB18<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N24,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N23,'Калькулятор лизинга'!Y18)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},14,{"$f":"IF(AG18<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M23,'Кредит равномерное'!M23),\"\")","v":{"v":116987.71689547795,"d":"116,987.72"}}]
[{"$nulls":23},15,{"v":50000,"d":"50,000.00"},null,null,15,{"$f":"IF(AB19<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N25,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N24,'Калькулятор лизинга'!Y19)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},15,{"$f":"IF(AG19<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M24,'Кредит равномерное'!M24),\"\")","v":{"v":116986.56787005939,"d":"116,986.57"}}]
[{"$nulls":23},16,{"v":50000,"d":"50,000.00"},null,null,16,{"$f":"IF(AB20<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N26,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N25,'Калькулятор лизинга'!Y20)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},16,{"$f":"IF(AG20<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M25,'Кредит равномерное'!M25),\"\")","v":{"v":116985.37647866162,"d":"116,985.38"}}]
[null,"выбор: процент по договору или ежемесячный платеж",null,"Ежемесячный платеж, руб. (только аннуитет)",null,{"v":116755,"d":"116,755.00"},{"$nulls":4},"выбор: процент по договору или ежемесячный платеж",null,"Ежемесячный платеж, руб. (только аннуитет)",null,{"v":116755,"d":"116,755.00"},{"$nulls":8},17,{"v":60000,"d":"60,000.00"},null,null,17,{"$f":"IF(AB21<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N27,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N26,'Калькулятор лизинга'!Y21)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},17,{"$f":"IF(AG21<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M26,'Кредит равномерное'!M26),\"\")","v":{"v":116984.14115919897,"d":"116,984.14"}}]
[{"$nulls":23},18,{"v":60000,"d":"60,000.00"},null,null,18,{"$f":"IF(AB22<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N28,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N27,'Калькулятор лизинга'!Y22)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},18,{"$f":"IF(AG22<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M27,'Кредит равномерное'!M27),\"\")","v":{"v":116982.8602919897,"d":"116,982.86"}}]
[{"$nulls":23},19,{"v":60000,"d":"60,000.00"},null,null,19,{"$f":"IF(AB23<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N29,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N28,'Калькулятор лизинга'!Y23)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},19,{"$f":"IF(AG23<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M28,'Кредит равномерное'!M28),\"\")","v":{"v":116981.53219763239,"d":"116,981.53"}}]
[null,"выбор: в % от стоимости или в рублях",null,"Аванс, %",null,{"v":30,"d":"30.00"},{"$nulls":4},"выбор: в % от стоимости или в рублях",null,"Собственные средства, %",null,{"v":30,"d":"30.00"},{"$nulls":8},20,{"v":60000,"d":"60,000.00"},null,null,20,{"$f":"IF(AB24<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N30,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N29,'Калькулятор лизинга'!Y24)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},20,{"$f":"IF(AG24<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M29,'Кредит равномерное'!M29),\"\")","v":{"v":116980.15513480407,"d":"116,980.16"}}]
[{"$nulls":23},21,{"v":60000,"d":"60,000.00"},null,null,21,{"$f":"IF(AB25<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N31,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N30,'Калькулятор лизинга'!Y25)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},21,{"$f":"IF(AG25<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M30,'Кредит равномерное'!M30),\"\")","v":{"v":116978.72729797705,"d":"116,978.73"}}]
[{"$nulls":23},22,{"v":60000,"d":"60,000.00"},null,null,22,{"$f":"IF(AB26<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N32,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N31,'Калькулятор лизинга'!Y26)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},22,{"$f":"IF(AG26<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M31,'Кредит равномерное'!M31),\"\")","v":{"v":116977.24681505158,"d":"116,977.25"}}]
[null,"единоразовая выплата в конце срока договора",null,"Выкупной платеж, руб.",null,{"v":1000,"d":"1,000.00"},{"$nulls":4},"срок полезного использования для расчета амортизации",null,"СПИ, мес",null,60,{"$nulls":8},23,{"v":50000,"d":"50,000.00"},null,null,23,{"$f":"IF(AB27<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N33,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N32,'Калькулятор лизинга'!Y27)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},23,{"$f":"IF(AG27<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M32,'Кредит равномерное'!M32),\"\")","v":{"v":116975.71174490135,"d":"116,975.71"}}]
[{"$nulls":23},{"$f":"IF(X27<$F$16,X27+1,\"\")","v":24},{"v":50000,"d":"50,000.00"},null,null,{"$f":"IF(AB27<$F$16,AB27+1,\"\")","v":24},{"$f":"IF(AB28<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N34,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N33,'Калькулятор лизинга'!Y28)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},{"$f":"IF(AG27<$O$16,AG27+1,\"\")","v":24},{"$f":"IF(AG28<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M33,'Кредит равномерное'!M33),\"\")","v":{"v":116974.12007482826,"d":"116,974.12"}}]
[{"$nulls":23},25,{"v":50000,"d":"50,000.00"},null,null,25,{"$f":"IF(AB29<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N35,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N34,'Калькулятор лизинга'!Y29)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},25,{"$f":"IF(AG29<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M34,'Кредит равномерное'!M34),\"\")","v":{"v":116972.46971792362,"d":"116,972.47"}}]
[null,"годовой процент по страхованию",null,"Страхование, %",null,{"v":0.1,"d":"0.10"},{"$nulls":4},"годовой процент по страхованию",null,"Страхование, %",null,{"v":0.1,"d":"0.10"},{"$nulls":8},26,{"v":50000,"d":"50,000.00"},null,null,26,{"$f":"IF(AB30<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N36,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N35,'Калькулятор лизинга'!Y30)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},26,{"$f":"IF(AG30<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M35,'Кредит равномерное'!M35),\"\")","v":{"v":116970.75851033186,"d":"116,970.76"}}]
[{"$nulls":23},27,{"v":50000,"d":"50,000.00"},null,null,27,{"$f":"IF(AB31<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N37,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N36,'Калькулятор лизинга'!Y31)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},27,{"$f":"IF(AG31<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M36,'Кредит равномерное'!M36),\"\")","v":{"v":116968.98420841333,"d":"116,968.98"}}]
[{"$nulls":23},28,{"v":50000,"d":"50,000.00"},null,null,28,{"$f":"IF(AB32<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N38,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N37,'Калькулятор лизинга'!Y32)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},28,{"$f":"IF(AG32<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M37,'Кредит равномерное'!M37),\"\")","v":{"v":116967.14448580267,"d":"116,967.14"}}]
[{"$nulls":8},"ЛИЗИНГ",null,null,"КРЕДИТ",{"$nulls":11},29,{"v":50000,"d":"50,000.00"},null,null,29,{"$f":"IF(AB33<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N39,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N38,'Калькулятор лизинга'!Y33)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},29,{"$f":"IF(AG33<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M38,'Кредит равномерное'!M38),\"\")","v":{"v":116965.23693035859,"d":"116,965.24"}}]
[{"$nulls":23},30,{"v":50000,"d":"50,000.00"},null,null,30,{"$f":"IF(AB34<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N40,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N39,'Калькулятор лизинга'!Y34)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},30,{"$f":"IF(AG34<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M39,'Кредит равномерное'!M39),\"\")","v":{"v":116963.25904100113,"d":"116,963.26"}}]
[{"$nulls":23},31,{"v":50000,"d":"50,000.00"},null,null,31,{"$f":"IF(AB35<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N41,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N40,'Калькулятор лизинга'!Y35)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},31,{"$f":"IF(AG35<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M40,'Кредит равномерное'!M40),\"\")","v":{"v":116961.20822443251,"d":"116,961.21"}}]
[null,"сумма всех платежей по договору ( с учетом собственных средств (аванса) и страхования)",{"$nulls":3},"Сумма договора",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!N4,IF(F18=Лист2!A3,Равномерное!N4,Персональный!C3))","v":{"v":3208000,"d":"3,208,000.00"}},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!M4,'Кредит равномерное'!M4)","v":{"v":9675730.440241044,"d":"9,675,730.44"}},{"$nulls":6},"→",{"$nulls":4},32,{"v":50000,"d":"50,000.00"},null,null,32,{"$f":"IF(AB36<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N42,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N41,'Калькулятор лизинга'!Y36)),\"\")","v":{"v":50000,"d":"50,000.00"}},{"$nulls":3},32,{"$f":"IF(AG36<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M41,'Кредит равномерное'!M41),\"\")","v":{"v":116959.08179173683,"d":"116,959.08"}}]
[{"$nulls":5},"в т.ч. собственные средства (аванс)",null,null,{"$f":"IF(D24=Лист2!L2,'Калькулятор лизинга'!K5*'Калькулятор лизинга'!F24/100,'Калькулятор лизинга'!F24)","v":{"v":1257000,"d":"1,257,000.00"}},null,null,{"$f":"IF(M24=Лист2!N2,'Калькулятор лизинга'!O24/100*'Калькулятор лизинга'!K5,'Калькулятор лизинга'!O24)","v":{"v":1257000,"d":"1,257,000.00"}},{"$nulls":11},33,{"v":60000,"d":"60,000.00"},null,null,33,{"$f":"IF(AB37<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N43,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N42,'Калькулятор лизинга'!Y37)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},33,{"$f":"IF(AG37<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M42,'Кредит равномерное'!M42),\"\")","v":{"v":116956.87695485455,"d":"116,956.88"}}]
[{"$nulls":18},"→",{"$nulls":4},{"$f":"IF(X37<$F$16,X37+1,\"\")","v":34},{"v":60000,"d":"60,000.00"},null,null,{"$f":"IF(AB37<$F$16,AB37+1,\"\")","v":34},{"$f":"IF(AB38<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N44,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N43,'Калькулятор лизинга'!Y38)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},{"$f":"IF(AG37<$O$16,AG37+1,\"\")","v":34},{"$f":"IF(AG38<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M43,'Кредит равномерное'!M43),\"\")","v":{"v":116954.59082292696,"d":"116,954.59"}}]
[null,{"$f":"IF(F18=Лист2!A4,\"невозможно расчитать страхование\",\"\")","v":"невозможно расчитать страхование"},{"$nulls":3},"в т.ч. страхование",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!W4,IF(F18=Лист2!A3,Равномерное!W4,\"неизвестно\"))","v":"неизвестно"},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!AB4,'Кредит равномерное'!AA4)","v":{"v":12370.4402410462,"d":"12,370.44"}},{"$nulls":11},35,{"v":60000,"d":"60,000.00"},null,null,35,{"$f":"IF(AB39<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N45,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N44,'Калькулятор лизинга'!Y39)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},35,{"$f":"IF(AG39<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M44,'Кредит равномерное'!M44),\"\")","v":{"v":116952.22039850584,"d":"116,952.22"}}]
[{"$nulls":23},36,{"v":60000,"d":"60,000.00"},null,null,36,{"$f":"IF(AB40<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N46,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N45,'Калькулятор лизинга'!Y40)),\"\")","v":{"v":60000,"d":"60,000.00"}},{"$nulls":3},36,{"$f":"IF(AG40<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M45,'Кредит равномерное'!M45),\"\")","v":{"v":116949.76257362339,"d":"116,949.76"}}]
[null,{"$f":"IF('Аннуитетное (с ндс)'!D32=\"да\",\"НДС на оборудование и на процент по лизингу подлежат возмещению\",\"предприятие не является плательщиком НДС\")","v":"НДС на оборудование и на процент по лизингу подлежат возмещению"},{"$nulls":3},"НДС к возмещению",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!T4,IF(F18=Лист2!A3,Равномерное!T4,Персональный!D3))","v":{"v":534666.6666666667,"d":"534,666.67"}},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!O4,'Кредит равномерное'!O4)","v":{"v":698333.3333333334,"d":"698,333.33"}},{"$nulls":11},37,{"$nulls":3},37,{"$f":"IF(AB41<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N47,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N46,'Калькулятор лизинга'!Y41)),\"\")","v":0},{"$nulls":3},37,{"$f":"IF(AG41<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M46,'Кредит равномерное'!M46),\"\")","v":{"v":116947.21412571716,"d":"116,947.21"}}]
[{"$nulls":23},38,{"$nulls":3},38,{"$f":"IF(AB42<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N48,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N47,'Калькулятор лизинга'!Y42)),\"\")","v":0},{"$nulls":3},38,{"$f":"IF(AG42<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M47,'Кредит равномерное'!M47),\"\")","v":{"v":116944.57171340493,"d":"116,944.57"}}]
[{"$nulls":23},39,{"$nulls":3},39,{"$f":"IF(AB43<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N49,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N48,'Калькулятор лизинга'!Y43)),\"\")","v":0},{"$nulls":3},39,{"$f":"IF(AG43<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M48,'Кредит равномерное'!M48),\"\")","v":{"v":116941.83187210356,"d":"116,941.83"}}]
[null,{"$f":"IF('Аннуитетное (с ндс)'!D33=\"да\",\"налогооблагаемая база сокращается на расходы по лизингу и страхованию, проценты по кредиту и амортизацию\",\"расходы не влияют на налогооблагаемую базу\")","v":"налогооблагаемая база сокращается на расходы по лизингу и страхованию, проценты по кредиту и амортизацию"},{"$nulls":3},"Экономия налога на прибыль",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!S4,IF(F18=Лист2!A3,Равномерное!S4,Персональный!F3))","v":{"v":534666.6666666664,"d":"534,666.67"}},null,null,{"$f":"IF(O18=Лист2!A2,SUM('Кредит аннуитет'!W4:Y4),SUM('Кредит равномерное'!V4:X4))","v":{"v":1795350.5306662207,"d":"1,795,350.53"}},{"$nulls":11},40,{"$nulls":3},40,{"$f":"IF(AB44<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N50,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N49,'Калькулятор лизинга'!Y44)),\"\")","v":0},{"$nulls":3},40,{"$f":"IF(AG44<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M49,'Кредит равномерное'!M49),\"\")","v":{"v":116938.99100948652,"d":"116,938.99"}}]
[{"$nulls":23},41,{"$nulls":3},41,{"$f":"IF(AB45<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N51,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N50,'Калькулятор лизинга'!Y45)),\"\")","v":0},{"$nulls":3},41,{"$f":"IF(AG45<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M50,'Кредит равномерное'!M50),\"\")","v":{"v":116936.04540077373,"d":"116,936.05"}}]
[{"$nulls":23},42,{"$nulls":3},42,{"$f":"IF(AB46<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N52,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N51,'Калькулятор лизинга'!Y46)),\"\")","v":0},{"$nulls":3},42,{"$f":"IF(AG46<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M51,'Кредит равномерное'!M51),\"\")","v":{"v":116932.99118384795,"d":"116,932.99"}}]
[{"$nulls":23},43,{"$nulls":3},43,{"$f":"IF(AB47<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N53,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N52,'Калькулятор лизинга'!Y47)),\"\")","v":0},{"$nulls":3},43,{"$f":"IF(AG47<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M52,'Кредит равномерное'!M52),\"\")","v":{"v":116929.82435419086,"d":"116,929.82"}}]
[null,"сумма договора за вычетом НДС к возмещениию и экономии налога на прибыль",{"$nulls":3},"Чистая сумма договора",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!D30,Равномерное!D27)","v":{"v":8335608468.633337,"d":"8,335,608,468.63"}},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!D35,'Кредит равномерное'!D35)","v":{"v":7182046.5762414895,"d":"7,182,046.58"}},{"$nulls":11},44,{"$nulls":3},44,{"$f":"IF(AB48<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N54,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N53,'Калькулятор лизинга'!Y48)),\"\")","v":0},{"$nulls":3},44,{"$f":"IF(AG48<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M53,'Кредит равномерное'!M53),\"\")","v":{"v":116926.54075963271,"d":"116,926.54"}}]
[{"$nulls":23},45,{"$nulls":3},45,{"$f":"IF(AB49<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N55,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N54,'Калькулятор лизинга'!Y49)),\"\")","v":0},{"$nulls":3},45,{"$f":"IF(AG49<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M54,'Кредит равномерное'!M54),\"\")","v":{"v":116923.1360949081,"d":"116,923.14"}}]
[{"$nulls":23},46,{"$nulls":3},46,{"$f":"IF(AB50<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N56,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N55,'Калькулятор лизинга'!Y50)),\"\")","v":0},{"$nulls":3},46,{"$f":"IF(AG50<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M55,'Кредит равномерное'!M55),\"\")","v":{"v":116919.6058960112,"d":"116,919.61"}}]
[{"$nulls":23},47,{"$nulls":3},47,{"$f":"IF(AB51<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N57,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N56,'Калькулятор лизинга'!Y51)),\"\")","v":0},{"$nulls":3},47,{"$f":"IF(AG51<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M56,'Кредит равномерное'!M56),\"\")","v":{"v":116915.94553434281,"d":"116,915.95"}}]
[null,"только для аннуитетного способа начисления процентов (без учета страхования)",{"$nulls":3},"Ежемесячный платеж",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!M11,\"по графику\")","v":"по графику"},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!L10,\"по графику\")","v":{"v":116755,"d":"116,755.00"}},{"$nulls":11},48,{"$nulls":3},48,{"$f":"IF(AB52<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N58,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N57,'Калькулятор лизинга'!Y52)),\"\")","v":0},{"$nulls":3},48,{"$f":"IF(AG52<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M57,'Кредит равномерное'!M57),\"\")","v":{"v":116912.15021064162,"d":"116,912.15"}}]
[{"$nulls":23},49,{"$nulls":3},49,{"$f":"IF(AB53<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N59,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N58,'Калькулятор лизинга'!Y53)),\"\")","v":0},{"$nulls":3},49,{"$f":"IF(AG53<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M58,'Кредит равномерное'!M58),\"\")","v":{"v":116908.21494869162,"d":"116,908.21"}}]
[{"$nulls":23},50,{"$nulls":3},50,{"$f":"IF(AB54<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N60,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N59,'Калькулятор лизинга'!Y54)),\"\")","v":0},{"$nulls":3},50,{"$f":"IF(AG54<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M59,'Кредит равномерное'!M59),\"\")","v":{"v":116904.13458879758,"d":"116,904.13"}}]
[null,"процент, который начисляется на остаток основного долга",{"$nulls":3},"Ставка по заемным средствам",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!D16,IF(F18=Лист2!A3,Равномерное!D15,\"\"))","v":""},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!D16,'Кредит равномерное'!D16)","v":{"v":0.44245474642356786,"d":"44.25%"}},{"$nulls":11},51,{"$nulls":3},51,{"$f":"IF(AB55<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N61,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N60,'Калькулятор лизинга'!Y55)),\"\")","v":0},{"$nulls":3},51,{"$f":"IF(AG55<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M60,'Кредит равномерное'!M60),\"\")","v":{"v":116899.90378102004,"d":"116,899.90"}}]
[{"$nulls":23},52,{"$nulls":3},52,{"$f":"IF(AB56<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N62,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N61,'Калькулятор лизинга'!Y56)),\"\")","v":0},{"$nulls":3},52,{"$f":"IF(AG56<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M61,'Кредит равномерное'!M61),\"\")","v":{"v":116895.51697816062,"d":"116,895.52"}}]
[{"$nulls":23},53,{"$nulls":3},53,{"$f":"IF(AB57<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N63,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N62,'Калькулятор лизинга'!Y57)),\"\")","v":0},{"$nulls":3},53,{"$f":"IF(AG57<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M62,'Кредит равномерное'!M62),\"\")","v":{"v":116890.96842848897,"d":"116,890.97"}}]
[null,"отношение переплаты к стоимости оборудования в годовом выражении",{"$nulls":3},"Годовое удорожание",null,null,{"$f":"(I36-K5)/K5/F16*12","v":{"v":-0.039061256961018295,"d":"-3.91%"}},null,null,{"$f":"(L36-K5)/K5/O16*12","v":{"v":0.2182072569706064,"d":"21.82%"}},{"$nulls":11},54,{"$nulls":3},54,{"$f":"IF(AB58<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N64,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N63,'Калькулятор лизинга'!Y58)),\"\")","v":0},{"$nulls":3},54,{"$f":"IF(AG58<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M63,'Кредит равномерное'!M63),\"\")","v":{"v":116886.25216820136,"d":"116,886.25"}}]
[{"$nulls":23},55,{"$nulls":3},55,{"$f":"IF(AB59<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N65,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N64,'Калькулятор лизинга'!Y59)),\"\")","v":0},{"$nulls":3},55,{"$f":"IF(AG59<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M64,'Кредит равномерное'!M64),\"\")","v":{"v":116881.36201360129,"d":"116,881.36"}}]
[{"$nulls":23},56,{"$nulls":3},56,{"$f":"IF(AB60<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N66,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N65,'Калькулятор лизинга'!Y60)),\"\")","v":0},{"$nulls":3},56,{"$f":"IF(AG60<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M65,'Кредит равномерное'!M65),\"\")","v":{"v":116876.29155299175,"d":"116,876.29"}}]
[null,"процент, расчитанный на основе графика платежей по договору с учетом страхования",{"$nulls":3},"Эффективная ставка на основе потока платежей",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!N3,IF(F18=Лист2!A3,Равномерное!N3,Персональный!C2))","v":{"v":-0.21917076781392103,"d":"-21.92%"}},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!M3,'Кредит равномерное'!M3)","v":{"v":0.5454270422458649,"d":"54.54%"}},null,null,"Для договора лизинга рассчитана на временном горизонте, равном сроку лизинга, а для кредитного договора - на временном горизонте, равном сроку кредитования",{"$nulls":8},57,{"$nulls":3},57,{"$f":"IF(AB61<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N67,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N66,'Калькулятор лизинга'!Y61)),\"\")","v":0},{"$nulls":3},57,{"$f":"IF(AG61<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M66,'Кредит равномерное'!M66),\"\")","v":{"v":116871.0341382686,"d":"116,871.03"}}]
[{"$nulls":23},58,{"$nulls":3},58,{"$f":"IF(AB62<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N68,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N67,'Калькулятор лизинга'!Y62)),\"\")","v":0},{"$nulls":3},58,{"$f":"IF(AG62<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M67,'Кредит равномерное'!M67),\"\")","v":{"v":116865.58287620395,"d":"116,865.58"}}]
[{"$nulls":23},59,{"$nulls":3},59,{"$f":"IF(AB63<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N69,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N68,'Калькулятор лизинга'!Y63)),\"\")","v":0},{"$nulls":3},59,{"$f":"IF(AG63<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M68,'Кредит равномерное'!M68),\"\")","v":{"v":116859.93061940809,"d":"116,859.93"}}]
[{"$nulls":23},60,{"$nulls":3},60,{"$f":"IF(AB64<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N70,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N69,'Калькулятор лизинга'!Y64)),\"\")","v":0},{"$nulls":3},60,{"$f":"IF(AG64<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M69,'Кредит равномерное'!M69),\"\")","v":{"v":116854.06995695826,"d":"116,854.07"}}]
[null,"процент, расчитанный на основе графика платежей по договору за вычетом НДС к возмещению",{"$nulls":3},"Эффективная ставка с учетом возмещения НДС",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!R3,IF(F18=Лист2!A3,Равномерное!R3,Персональный!E2))","v":{"v":-0.3212141625583172,"d":"-32.12%"}},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!V3,'Кредит равномерное'!U3)","v":{"v":0.3914508283138275,"d":"39.15%"}},null,null,"Для договора лизинга рассчитана на временном горизонте, равном сроку лизинга, а для кредитного договора - на временном горизонте, равном сроку кредитования",{"$nulls":8},61,{"$nulls":3},61,{"$f":"IF(AB65<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N71,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N70,'Калькулятор лизинга'!Y65)),\"\")","v":0},{"$nulls":3},61,{"$f":"IF(AG65<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M70,'Кредит равномерное'!M70),\"\")","v":{"v":116847.99320468196,"d":"116,847.99"}}]
[{"$nulls":23},62,{"$nulls":3},62,{"$f":"IF(AB66<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N72,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N71,'Калькулятор лизинга'!Y66)),\"\")","v":0},{"$nulls":3},62,{"$f":"IF(AG66<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M71,'Кредит равномерное'!M71),\"\")","v":{"v":116841.69239508167,"d":"116,841.69"}}]
[{"$nulls":23},63,{"$nulls":3},63,{"$f":"IF(AB67<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N73,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N72,'Калькулятор лизинга'!Y67)),\"\")","v":0},{"$nulls":3},63,{"$f":"IF(AG67<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M72,'Кредит равномерное'!M72),\"\")","v":{"v":116835.15926688857,"d":"116,835.16"}}]
[{"$nulls":23},64,{"$nulls":3},64,{"$f":"IF(AB68<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N74,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N73,'Калькулятор лизинга'!Y68)),\"\")","v":0},{"$nulls":3},64,{"$f":"IF(AG68<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M73,'Кредит равномерное'!M73),\"\")","v":{"v":116828.38525423063,"d":"116,828.39"}}]
[null,"процент, расчитанный на основе графика платежей по договору за вычетом НДС к возмещению и экономии налога на прибыль",{"$nulls":3},"Эффективная ставка с учетом возмещения НДС и экономии налога на прибыль",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!V3,IF(F18=Лист2!A3,Равномерное!V3,Персональный!G2))","v":{"v":-0.3747106738388539,"d":"-37.47%"}},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!AA3,'Кредит равномерное'!Z3)","v":{"v":0.23408146500587465,"d":"23.41%"}},null,null,"Для договора лизинга рассчитана на временном горизонте, равном сроку лизинга, а для кредитного договора - на временном горизонте, равном сроку амортизации имущества",{"$nulls":8},65,{"$nulls":3},65,{"$f":"IF(AB69<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N75,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N74,'Калькулятор лизинга'!Y69)),\"\")","v":0},{"$nulls":3},65,{"$f":"IF(AG69<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M74,'Кредит равномерное'!M74),\"\")","v":{"v":116821.36147540162,"d":"116,821.36"}}]
[{"$nulls":23},66,{"$nulls":3},66,{"$f":"IF(AB70<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N76,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N75,'Калькулятор лизинга'!Y70)),\"\")","v":0},{"$nulls":3},66,{"$f":"IF(AG70<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M75,'Кредит равномерное'!M75),\"\")","v":{"v":116814.07872121588,"d":"116,814.08"}}]
[{"$nulls":23},{"$f":"IF(X70<$F$16,X70+1,\"\")","v":67},{"$nulls":3},{"$f":"IF(AB70<$F$16,AB70+1,\"\")","v":67},{"$f":"IF(AB71<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N77,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N76,'Калькулятор лизинга'!Y71)),\"\")","v":0},{"$nulls":3},{"$f":"IF(AG70<$O$16,AG70+1,\"\")","v":67},{"$f":"IF(AG71<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M76,'Кредит равномерное'!M76),\"\")","v":{"v":116806.52744293376,"d":"116,806.53"}}]
[{"$nulls":23},68,{"$nulls":3},68,{"$f":"IF(AB72<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N78,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N77,'Калькулятор лизинга'!Y72)),\"\")","v":0},{"$nulls":3},68,{"$f":"IF(AG72<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M77,'Кредит равномерное'!M77),\"\")","v":{"v":116798.69773974185,"d":"116,798.70"}}]
[{"$nulls":23},69,{"$nulls":3},69,{"$f":"IF(AB73<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N79,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N78,'Калькулятор лизинга'!Y73)),\"\")","v":0},{"$nulls":3},69,{"$f":"IF(AG73<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M78,'Кредит равномерное'!M78),\"\")","v":{"v":116790.57934577158,"d":"116,790.58"}}]
[{"$nulls":10},{"$f":"IF(I69<0,\"отрицательное значение ставки говорит о росте общей эффективности бизнеса в случае использования финансовых инструментов при условии наличия прибыли (налоговой базы) в размере, достаточном для уменьшения налога\",IF(L69<0,\"отрицательное значение ставки говорит о росте общей эффективности бизнеса в случае использования финансовых инструментов при условии наличия прибыли (налоговой базы) в размере, достаточном для уменьшения налога\",\"\"))","v":"отрицательное значение ставки говорит о росте общей эффективности бизнеса в случае использования финансовых инструментов при условии наличия прибыли (налоговой базы) в размере, достаточном для уменьшения налога"},{"$nulls":12},70,{"$nulls":3},70,{"$f":"IF(AB74<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N80,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N79,'Калькулятор лизинга'!Y74)),\"\")","v":0},{"$nulls":3},70,{"$f":"IF(AG74<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M79,'Кредит равномерное'!M79),\"\")","v":{"v":116782.16161663918,"d":"116,782.16"}}]
[{"$nulls":23},71,{"$nulls":3},71,{"$f":"IF(AB75<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N81,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N80,'Калькулятор лизинга'!Y75)),\"\")","v":0},{"$nulls":3},71,{"$f":"IF(AG75<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M80,'Кредит равномерное'!M80),\"\")","v":{"v":116773.43351548939,"d":"116,773.43"}}]
[{"$nulls":23},72,{"$nulls":3},72,{"$f":"IF(AB76<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N82,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N81,'Калькулятор лизинга'!Y76)),\"\")","v":0},{"$nulls":3},72,{"$f":"IF(AG76<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M81,'Кредит равномерное'!M81),\"\")","v":{"v":116764.38359852452,"d":"116,764.38"}}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB77<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N83,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N82,'Калькулятор лизинга'!Y77)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG77<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M82,'Кредит равномерное'!M82),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB78<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N84,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N83,'Калькулятор лизинга'!Y78)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG78<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M83,'Кредит равномерное'!M83),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB79<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N85,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N84,'Калькулятор лизинга'!Y79)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG79<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M84,'Кредит равномерное'!M84),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB80<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N86,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N85,'Калькулятор лизинга'!Y80)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG80<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M85,'Кредит равномерное'!M85),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB81<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N87,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N86,'Калькулятор лизинга'!Y81)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG81<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M86,'Кредит равномерное'!M86),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB82<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N88,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N87,'Калькулятор лизинга'!Y82)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG82<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M87,'Кредит равномерное'!M87),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB83<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N89,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N88,'Калькулятор лизинга'!Y83)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG83<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M88,'Кредит равномерное'!M88),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB84<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N90,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N89,'Калькулятор лизинга'!Y84)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG84<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M89,'Кредит равномерное'!M89),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB85<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N91,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N90,'Калькулятор лизинга'!Y85)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG85<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M90,'Кредит равномерное'!M90),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB86<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N92,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N91,'Калькулятор лизинга'!Y86)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG86<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M91,'Кредит равномерное'!M91),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB87<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N93,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N92,'Калькулятор лизинга'!Y87)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG87<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M92,'Кредит равномерное'!M92),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB88<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N94,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N93,'Калькулятор лизинга'!Y88)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG88<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M93,'Кредит равномерное'!M93),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB89<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N95,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N94,'Калькулятор лизинга'!Y89)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG89<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M94,'Кредит равномерное'!M94),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB90<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N96,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N95,'Калькулятор лизинга'!Y90)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG90<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M95,'Кредит равномерное'!M95),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB91<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N97,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N96,'Калькулятор лизинга'!Y91)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG91<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M96,'Кредит равномерное'!M96),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB92<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N98,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N97,'Калькулятор лизинга'!Y92)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG92<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M97,'Кредит равномерное'!M97),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB93<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N99,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N98,'Калькулятор лизинга'!Y93)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG93<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M98,'Кредит равномерное'!M98),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB94<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N100,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N99,'Калькулятор лизинга'!Y94)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG94<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M99,'Кредит равномерное'!M99),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB95<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N101,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N100,'Калькулятор лизинга'!Y95)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG95<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M100,'Кредит равномерное'!M100),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB96<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N102,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N101,'Калькулятор лизинга'!Y96)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG96<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M101,'Кредит равномерное'!M101),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB97<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N103,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N102,'Калькулятор лизинга'!Y97)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG97<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M102,'Кредит равномерное'!M102),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB98<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N104,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N103,'Калькулятор лизинга'!Y98)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG98<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M103,'Кредит равномерное'!M103),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB99<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N105,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N104,'Калькулятор лизинга'!Y99)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG99<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M104,'Кредит равномерное'!M104),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB100<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N106,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N105,'Калькулятор лизинга'!Y100)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG100<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M105,'Кредит равномерное'!M105),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB101<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N107,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N106,'Калькулятор лизинга'!Y101)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG101<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M106,'Кредит равномерное'!M106),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB102<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N108,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N107,'Калькулятор лизинга'!Y102)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG102<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M107,'Кредит равномерное'!M107),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB103<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N109,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N108,'Калькулятор лизинга'!Y103)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG103<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M108,'Кредит равномерное'!M108),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB104<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N110,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N109,'Калькулятор лизинга'!Y104)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG104<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M109,'Кредит равномерное'!M109),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB105<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N111,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N110,'Калькулятор лизинга'!Y105)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG105<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M110,'Кредит равномерное'!M110),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB106<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N112,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N111,'Калькулятор лизинга'!Y106)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG106<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M111,'Кредит равномерное'!M111),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB107<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N113,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N112,'Калькулятор лизинга'!Y107)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG107<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M112,'Кредит равномерное'!M112),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB108<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N114,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N113,'Калькулятор лизинга'!Y108)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG108<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M113,'Кредит равномерное'!M113),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB109<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N115,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N114,'Калькулятор лизинга'!Y109)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG109<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M114,'Кредит равномерное'!M114),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB110<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N116,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N115,'Калькулятор лизинга'!Y110)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG110<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M115,'Кредит равномерное'!M115),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB111<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N117,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N116,'Калькулятор лизинга'!Y111)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG111<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M116,'Кредит равномерное'!M116),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB112<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N118,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N117,'Калькулятор лизинга'!Y112)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG112<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M117,'Кредит равномерное'!M117),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB113<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N119,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N118,'Калькулятор лизинга'!Y113)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG113<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M118,'Кредит равномерное'!M118),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB114<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N120,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N119,'Калькулятор лизинга'!Y114)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG114<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M119,'Кредит равномерное'!M119),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB115<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N121,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N120,'Калькулятор лизинга'!Y115)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG115<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M120,'Кредит равномерное'!M120),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB116<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N122,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N121,'Калькулятор лизинга'!Y116)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG116<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M121,'Кредит равномерное'!M121),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB117<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N123,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N122,'Калькулятор лизинга'!Y117)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG117<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M122,'Кредит равномерное'!M122),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB118<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N124,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N123,'Калькулятор лизинга'!Y118)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG118<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M123,'Кредит равномерное'!M123),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB119<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N125,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N124,'Калькулятор лизинга'!Y119)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG119<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M124,'Кредит равномерное'!M124),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB120<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N126,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N125,'Калькулятор лизинга'!Y120)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG120<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M125,'Кредит равномерное'!M125),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB121<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N127,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N126,'Калькулятор лизинга'!Y121)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG121<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M126,'Кредит равномерное'!M126),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB122<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N128,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N127,'Калькулятор лизинга'!Y122)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG122<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M127,'Кредит равномерное'!M127),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB123<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N129,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N128,'Калькулятор лизинга'!Y123)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG123<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M128,'Кредит равномерное'!M128),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB124<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N130,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N129,'Калькулятор лизинга'!Y124)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG124<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M129,'Кредит равномерное'!M129),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB125<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N131,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N130,'Калькулятор лизинга'!Y125)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG125<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M130,'Кредит равномерное'!M130),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB126<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N132,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N131,'Калькулятор лизинга'!Y126)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG126<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M131,'Кредит равномерное'!M131),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB127<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N133,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N132,'Калькулятор лизинга'!Y127)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG127<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M132,'Кредит равномерное'!M132),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB128<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N134,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N133,'Калькулятор лизинга'!Y128)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG128<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M133,'Кредит равномерное'!M133),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB129<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N135,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N134,'Калькулятор лизинга'!Y129)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG129<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M134,'Кредит равномерное'!M134),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB130<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N136,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N135,'Калькулятор лизинга'!Y130)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG130<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M135,'Кредит равномерное'!M135),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB131<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N137,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N136,'Калькулятор лизинга'!Y131)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG131<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M136,'Кредит равномерное'!M136),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB132<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N138,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N137,'Калькулятор лизинга'!Y132)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG132<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M137,'Кредит равномерное'!M137),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB133<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N139,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N138,'Калькулятор лизинга'!Y133)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG133<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M138,'Кредит равномерное'!M138),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB134<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N140,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N139,'Калькулятор лизинга'!Y134)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG134<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M139,'Кредит равномерное'!M139),\"\")","v":""}]
[{"$nulls":23},{"$f":"IF(X134<$F$16,X134+1,\"\")","v":""},{"$nulls":3},{"$f":"IF(AB134<$F$16,AB134+1,\"\")","v":""},{"$f":"IF(AB135<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N141,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N140,'Калькулятор лизинга'!Y135)),\"\")","v":""},{"$nulls":3},{"$f":"IF(AG134<$O$16,AG134+1,\"\")","v":""},{"$f":"IF(AG135<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M140,'Кредит равномерное'!M140),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB136<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N142,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N141,'Калькулятор лизинга'!Y136)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG136<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M141,'Кредит равномерное'!M141),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB137<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N143,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N142,'Калькулятор лизинга'!Y137)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG137<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M142,'Кредит равномерное'!M142),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB138<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N144,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N143,'Калькулятор лизинга'!Y138)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG138<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M143,'Кредит равномерное'!M143),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB139<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N145,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N144,'Калькулятор лизинга'!Y139)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG139<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M144,'Кредит равномерное'!M144),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB140<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N146,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N145,'Калькулятор лизинга'!Y140)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG140<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M145,'Кредит равномерное'!M145),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB141<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N147,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N146,'Калькулятор лизинга'!Y141)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG141<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M146,'Кредит равномерное'!M146),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB142<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N148,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N147,'Калькулятор лизинга'!Y142)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG142<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M147,'Кредит равномерное'!M147),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB143<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N149,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N148,'Калькулятор лизинга'!Y143)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG143<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M148,'Кредит равномерное'!M148),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB144<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N150,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N149,'Калькулятор лизинга'!Y144)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG144<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M149,'Кредит равномерное'!M149),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB145<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N151,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N150,'Калькулятор лизинга'!Y145)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG145<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M150,'Кредит равномерное'!M150),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB146<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N152,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N151,'Калькулятор лизинга'!Y146)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG146<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M151,'Кредит равномерное'!M151),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB147<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N153,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N152,'Калькулятор лизинга'!Y147)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG147<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M152,'Кредит равномерное'!M152),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB148<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N154,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N153,'Калькулятор лизинга'!Y148)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG148<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M153,'Кредит равномерное'!M153),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB149<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N155,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N154,'Калькулятор лизинга'!Y149)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG149<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M154,'Кредит равномерное'!M154),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB150<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N156,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N155,'Калькулятор лизинга'!Y150)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG150<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M155,'Кредит равномерное'!M155),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB151<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N157,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N156,'Калькулятор лизинга'!Y151)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG151<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M156,'Кредит равномерное'!M156),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB152<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N158,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N157,'Калькулятор лизинга'!Y152)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG152<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M157,'Кредит равномерное'!M157),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB153<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N159,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N158,'Калькулятор лизинга'!Y153)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG153<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M158,'Кредит равномерное'!M158),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB154<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N160,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N159,'Калькулятор лизинга'!Y154)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG154<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M159,'Кредит равномерное'!M159),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB155<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N161,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N160,'Калькулятор лизинга'!Y155)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG155<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M160,'Кредит равномерное'!M160),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB156<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N162,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N161,'Калькулятор лизинга'!Y156)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG156<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M161,'Кредит равномерное'!M161),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB157<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N163,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N162,'Калькулятор лизинга'!Y157)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG157<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M162,'Кредит равномерное'!M162),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB158<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N164,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N163,'Калькулятор лизинга'!Y158)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG158<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M163,'Кредит равномерное'!M163),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB159<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N165,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N164,'Калькулятор лизинга'!Y159)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG159<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M164,'Кредит равномерное'!M164),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB160<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N166,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N165,'Калькулятор лизинга'!Y160)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG160<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M165,'Кредит равномерное'!M165),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB161<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N167,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N166,'Калькулятор лизинга'!Y161)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG161<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M166,'Кредит равномерное'!M166),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB162<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N168,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N167,'Калькулятор лизинга'!Y162)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG162<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M167,'Кредит равномерное'!M167),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB163<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N169,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N168,'Калькулятор лизинга'!Y163)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG163<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M168,'Кредит равномерное'!M168),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB164<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N170,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N169,'Калькулятор лизинга'!Y164)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG164<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M169,'Кредит равномерное'!M169),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB165<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N171,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N170,'Калькулятор лизинга'!Y165)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG165<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M170,'Кредит равномерное'!M170),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB166<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N172,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N171,'Калькулятор лизинга'!Y166)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG166<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M171,'Кредит равномерное'!M171),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB167<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N173,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N172,'Калькулятор лизинга'!Y167)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG167<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M172,'Кредит равномерное'!M172),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB168<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N174,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N173,'Калькулятор лизинга'!Y168)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG168<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M173,'Кредит равномерное'!M173),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB169<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N175,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N174,'Калькулятор лизинга'!Y169)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG169<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M174,'Кредит равномерное'!M174),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB170<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N176,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N175,'Калькулятор лизинга'!Y170)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG170<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M175,'Кредит равномерное'!M175),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB171<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N177,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N176,'Калькулятор лизинга'!Y171)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG171<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M176,'Кредит равномерное'!M176),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB172<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N178,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N177,'Калькулятор лизинга'!Y172)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG172<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M177,'Кредит равномерное'!M177),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB173<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N179,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N178,'Калькулятор лизинга'!Y173)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG173<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M178,'Кредит равномерное'!M178),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB174<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N180,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N179,'Калькулятор лизинга'!Y174)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG174<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M179,'Кредит равномерное'!M179),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB175<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N181,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N180,'Калькулятор лизинга'!Y175)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG175<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M180,'Кредит равномерное'!M180),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB176<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N182,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N181,'Калькулятор лизинга'!Y176)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG176<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M181,'Кредит равномерное'!M181),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB177<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N183,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N182,'Калькулятор лизинга'!Y177)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG177<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M182,'Кредит равномерное'!M182),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB178<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N184,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N183,'Калькулятор лизинга'!Y178)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG178<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M183,'Кредит равномерное'!M183),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB179<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N185,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N184,'Калькулятор лизинга'!Y179)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG179<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M184,'Кредит равномерное'!M184),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB180<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N186,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N185,'Калькулятор лизинга'!Y180)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG180<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M185,'Кредит равномерное'!M185),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB181<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N187,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N186,'Калькулятор лизинга'!Y181)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG181<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M186,'Кредит равномерное'!M186),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB182<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N188,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N187,'Калькулятор лизинга'!Y182)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG182<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M187,'Кредит равномерное'!M187),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB183<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N189,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N188,'Калькулятор лизинга'!Y183)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG183<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M188,'Кредит равномерное'!M188),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB184<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N190,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N189,'Калькулятор лизинга'!Y184)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG184<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M189,'Кредит равномерное'!M189),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB185<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N191,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N190,'Калькулятор лизинга'!Y185)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG185<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M190,'Кредит равномерное'!M190),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB186<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N192,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N191,'Калькулятор лизинга'!Y186)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG186<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M191,'Кредит равномерное'!M191),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB187<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N193,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N192,'Калькулятор лизинга'!Y187)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG187<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M192,'Кредит равномерное'!M192),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB188<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N194,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N193,'Калькулятор лизинга'!Y188)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG188<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M193,'Кредит равномерное'!M193),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB189<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N195,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N194,'Калькулятор лизинга'!Y189)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG189<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M194,'Кредит равномерное'!M194),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB190<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N196,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N195,'Калькулятор лизинга'!Y190)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG190<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M195,'Кредит равномерное'!M195),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB191<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N197,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N196,'Калькулятор лизинга'!Y191)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG191<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M196,'Кредит равномерное'!M196),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB192<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N198,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N197,'Калькулятор лизинга'!Y192)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG192<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M197,'Кредит равномерное'!M197),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB193<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N199,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N198,'Калькулятор лизинга'!Y193)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG193<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M198,'Кредит равномерное'!M198),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB194<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N200,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N199,'Калькулятор лизинга'!Y194)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG194<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M199,'Кредит равномерное'!M199),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB195<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N201,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N200,'Калькулятор лизинга'!Y195)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG195<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M200,'Кредит равномерное'!M200),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB196<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N202,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N201,'Калькулятор лизинга'!Y196)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG196<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M201,'Кредит равномерное'!M201),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB197<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N203,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N202,'Калькулятор лизинга'!Y197)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG197<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M202,'Кредит равномерное'!M202),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB198<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N204,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N203,'Калькулятор лизинга'!Y198)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG198<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M203,'Кредит равномерное'!M203),\"\")","v":""}]
[{"$nulls":23},{"$f":"IF(X198<$F$16,X198+1,\"\")","v":""},{"$nulls":3},{"$f":"IF(AB198<$F$16,AB198+1,\"\")","v":""},{"$f":"IF(AB199<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N205,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N204,'Калькулятор лизинга'!Y199)),\"\")","v":""},{"$nulls":3},{"$f":"IF(AG198<$O$16,AG198+1,\"\")","v":""},{"$f":"IF(AG199<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M204,'Кредит равномерное'!M204),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB200<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N206,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N205,'Калькулятор лизинга'!Y200)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG200<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M205,'Кредит равномерное'!M205),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB201<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N207,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N206,'Калькулятор лизинга'!Y201)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG201<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M206,'Кредит равномерное'!M206),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB202<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N208,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N207,'Калькулятор лизинга'!Y202)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG202<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M207,'Кредит равномерное'!M207),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB203<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N209,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N208,'Калькулятор лизинга'!Y203)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG203<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M208,'Кредит равномерное'!M208),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB204<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N210,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N209,'Калькулятор лизинга'!Y204)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG204<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M209,'Кредит равномерное'!M209),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB205<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N211,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N210,'Калькулятор лизинга'!Y205)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG205<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M210,'Кредит равномерное'!M210),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB206<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N212,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N211,'Калькулятор лизинга'!Y206)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG206<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M211,'Кредит равномерное'!M211),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB207<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N213,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N212,'Калькулятор лизинга'!Y207)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG207<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M212,'Кредит равномерное'!M212),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB208<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N214,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N213,'Калькулятор лизинга'!Y208)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG208<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M213,'Кредит равномерное'!M213),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB209<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N215,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N214,'Калькулятор лизинга'!Y209)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG209<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M214,'Кредит равномерное'!M214),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB210<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N216,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N215,'Калькулятор лизинга'!Y210)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG210<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M215,'Кредит равномерное'!M215),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB211<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N217,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N216,'Калькулятор лизинга'!Y211)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG211<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M216,'Кредит равномерное'!M216),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB212<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N218,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N217,'Калькулятор лизинга'!Y212)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG212<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M217,'Кредит равномерное'!M217),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB213<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N219,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N218,'Калькулятор лизинга'!Y213)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG213<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M218,'Кредит равномерное'!M218),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB214<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N220,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N219,'Калькулятор лизинга'!Y214)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG214<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M219,'Кредит равномерное'!M219),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB215<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N221,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N220,'Калькулятор лизинга'!Y215)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG215<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M220,'Кредит равномерное'!M220),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB216<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N222,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N221,'Калькулятор лизинга'!Y216)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG216<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M221,'Кредит равномерное'!M221),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB217<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N223,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N222,'Калькулятор лизинга'!Y217)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG217<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M222,'Кредит равномерное'!M222),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB218<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N224,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N223,'Калькулятор лизинга'!Y218)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG218<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M223,'Кредит равномерное'!M223),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB219<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N225,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N224,'Калькулятор лизинга'!Y219)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG219<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M224,'Кредит равномерное'!M224),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB220<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N226,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N225,'Калькулятор лизинга'!Y220)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG220<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M225,'Кредит равномерное'!M225),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB221<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N227,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N226,'Калькулятор лизинга'!Y221)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG221<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M226,'Кредит равномерное'!M226),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB222<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N228,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N227,'Калькулятор лизинга'!Y222)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG222<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M227,'Кредит равномерное'!M227),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB223<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N229,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N228,'Калькулятор лизинга'!Y223)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG223<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M228,'Кредит равномерное'!M228),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB224<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N230,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N229,'Калькулятор лизинга'!Y224)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG224<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M229,'Кредит равномерное'!M229),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB225<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N231,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N230,'Калькулятор лизинга'!Y225)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG225<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M230,'Кредит равномерное'!M230),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB226<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N232,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N231,'Калькулятор лизинга'!Y226)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG226<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M231,'Кредит равномерное'!M231),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB227<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N233,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N232,'Калькулятор лизинга'!Y227)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG227<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M232,'Кредит равномерное'!M232),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB228<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N234,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N233,'Калькулятор лизинга'!Y228)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG228<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M233,'Кредит равномерное'!M233),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB229<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N235,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N234,'Калькулятор лизинга'!Y229)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG229<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M234,'Кредит равномерное'!M234),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB230<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N236,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N235,'Калькулятор лизинга'!Y230)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG230<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M235,'Кредит равномерное'!M235),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB231<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N237,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N236,'Калькулятор лизинга'!Y231)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG231<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M236,'Кредит равномерное'!M236),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB232<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N238,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N237,'Калькулятор лизинга'!Y232)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG232<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M237,'Кредит равномерное'!M237),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB233<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N239,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N238,'Калькулятор лизинга'!Y233)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG233<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M238,'Кредит равномерное'!M238),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB234<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N240,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N239,'Калькулятор лизинга'!Y234)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG234<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M239,'Кредит равномерное'!M239),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB235<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N241,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N240,'Калькулятор лизинга'!Y235)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG235<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M240,'Кредит равномерное'!M240),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB236<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N242,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N241,'Калькулятор лизинга'!Y236)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG236<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M241,'Кредит равномерное'!M241),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB237<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N243,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N242,'Калькулятор лизинга'!Y237)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG237<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M242,'Кредит равномерное'!M242),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB238<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N244,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N243,'Калькулятор лизинга'!Y238)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG238<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M243,'Кредит равномерное'!M243),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB239<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N245,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N244,'Калькулятор лизинга'!Y239)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG239<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M244,'Кредит равномерное'!M244),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB240<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N246,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N245,'Калькулятор лизинга'!Y240)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG240<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M245,'Кредит равномерное'!M245),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB241<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N247,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N246,'Калькулятор лизинга'!Y241)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG241<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M246,'Кредит равномерное'!M246),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB242<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N248,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N247,'Калькулятор лизинга'!Y242)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG242<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M247,'Кредит равномерное'!M247),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB243<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N249,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N248,'Калькулятор лизинга'!Y243)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG243<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M248,'Кредит равномерное'!M248),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB244<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N250,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N249,'Калькулятор лизинга'!Y244)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG244<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M249,'Кредит равномерное'!M249),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB245<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N251,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N250,'Калькулятор лизинга'!Y245)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG245<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M250,'Кредит равномерное'!M250),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB246<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N252,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N251,'Калькулятор лизинга'!Y246)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG246<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M251,'Кредит равномерное'!M251),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB247<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N253,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N252,'Калькулятор лизинга'!Y247)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG247<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M252,'Кредит равномерное'!M252),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB248<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N254,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N253,'Калькулятор лизинга'!Y248)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG248<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M253,'Кредит равномерное'!M253),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB249<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N255,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N254,'Калькулятор лизинга'!Y249)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG249<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M254,'Кредит равномерное'!M254),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB250<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N256,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N255,'Калькулятор лизинга'!Y250)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG250<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M255,'Кредит равномерное'!M255),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB251<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N257,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N256,'Калькулятор лизинга'!Y251)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG251<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M256,'Кредит равномерное'!M256),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB252<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N258,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N257,'Калькулятор лизинга'!Y252)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG252<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M257,'Кредит равномерное'!M257),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB253<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N259,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N258,'Калькулятор лизинга'!Y253)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG253<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M258,'Кредит равномерное'!M258),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB254<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N260,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N259,'Калькулятор лизинга'!Y254)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG254<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M259,'Кредит равномерное'!M259),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB255<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N261,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N260,'Калькулятор лизинга'!Y255)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG255<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M260,'Кредит равномерное'!M260),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB256<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N262,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N261,'Калькулятор лизинга'!Y256)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG256<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M261,'Кредит равномерное'!M261),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB257<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N263,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N262,'Калькулятор лизинга'!Y257)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG257<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M262,'Кредит равномерное'!M262),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB258<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N264,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N263,'Калькулятор лизинга'!Y258)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG258<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M263,'Кредит равномерное'!M263),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB259<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N265,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N264,'Калькулятор лизинга'!Y259)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG259<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M264,'Кредит равномерное'!M264),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB260<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N266,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N265,'Калькулятор лизинга'!Y260)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG260<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M265,'Кредит равномерное'!M265),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB261<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N267,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N266,'Калькулятор лизинга'!Y261)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG261<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M266,'Кредит равномерное'!M266),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB262<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N268,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N267,'Калькулятор лизинга'!Y262)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG262<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M267,'Кредит равномерное'!M267),\"\")","v":""}]
[{"$nulls":23},{"$f":"IF(X262<$F$16,X262+1,\"\")","v":""},{"$nulls":3},{"$f":"IF(AB262<$F$16,AB262+1,\"\")","v":""},{"$f":"IF(AB263<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N269,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N268,'Калькулятор лизинга'!Y263)),\"\")","v":""},{"$nulls":3},{"$f":"IF(AG262<$O$16,AG262+1,\"\")","v":""},{"$f":"IF(AG263<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M268,'Кредит равномерное'!M268),\"\")","v":""}]
[{"$nulls":23},"",{"$nulls":3},"",{"$f":"IF(AB264<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N270,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N269,'Калькулятор лизинга'!Y264)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG264<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M269,'Кредит равномерное'!M269),\"\")","v":""}]
[{"$nulls":27},"",{"$f":"IF(AB265<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N271,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N270,'Калькулятор лизинга'!Y265)),\"\")","v":""},{"$nulls":3},"",{"$f":"IF(AG265<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M270,'Кредит равномерное'!M270),\"\")","v":""}]

{"sheet":"Аннуитетное (с ндс)","index":1,"n_rows":190,"n_cols":23,"rows_kept":190,"hidden":true,"merged":[[5,6,6,6],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[26,0,26,2],[27,0,27,2],[29,0,29,2]]}
[{"$nulls":11},"ЛП облагается НДС",{"$nulls":3},"НДС возмещается по ОС и ЛП (по мере платежей)",{"$nulls":4},"В расходы идет весь ЛП без НДС"]
[]
[{"$nulls":6},"ЧИСТВНДОХ",{"$nulls":5},{"$f":"XIRR(M10:M190,H10:H190)","v":{"v":0.543958455324173,"d":"54.40%"}},{"$f":"XIRR(N10:N190,H10:H190)","v":{"v":0.54544774889946,"d":"54.54%"}},null,null,{"$f":"XIRR(Q10:Q190,H10:H190)","v":{"v":0.36369474530220036,"d":"36.37%"}},{"$f":"XIRR(R10:R190,H10:H190)","v":{"v":0.36500391364097595,"d":"36.50%"}},null,null,{"$f":"XIRR(U10:U190,H10:H190)","v":{"v":0.2051029145717621,"d":"20.51%"}},{"$f":"XIRR(V10:V190,H10:H190)","v":{"v":0.20605414509773257,"d":"20.61%"}}]
[{"$nulls":8},{"$f":"SUM(I8:I190)","v":{"v":3491666.666666671,"d":"3,491,666.67"}},{"$f":"SUM(J8:J190)","v":{"v":698333.333333334,"d":"698,333.33"}},{"$f":"SUM(K8:K190)","v":{"v":4561133.333333327,"d":"4,561,133.33"}},{"$f":"SUM(L8:L190)","v":{"v":912226.6666666659,"d":"912,226.67"}},{"$f":"SUM(M8:M190)-M10-M9","v":{"v":9664360,"d":"9,664,360.00"}},{"$f":"SUM(N8:N190)-N10-N9","v":{"v":9676730.440241044,"d":"9,676,730.44"}},null,{"$f":"SUM(P8:P190)-P10-P9","v":{"v":1610726.666666668,"d":"1,610,726.67"}},{"$f":"SUM(Q8:Q190)-Q10-Q9","v":{"v":7844133.333333334,"d":"7,844,133.33"}},{"$f":"SUM(R8:R190)-R10-R9","v":{"v":7856503.773574379,"d":"7,856,503.77"}},{"$f":"SUM(S8:S190)","v":{"v":1610726.666666668,"d":"1,610,726.67"}},{"$f":"SUM(T8:T190)","v":{"v":1613200.6111867805,"d":"1,613,200.61"}},{"$f":"SUM(U8:U190)-U10-U9","v":{"v":5395406.666666666,"d":"5,395,406.67"}},{"$f":"SUM(V8:V190)-V10-V9","v":{"v":5405303.162387596,"d":"5,405,303.16"}},{"$f":"SUM(W8:W190)","v":{"v":12370.4402410462,"d":"12,370.44"}}]
[{"$nulls":10},"Ост ст-ть*% в мес"]
[{"$nulls":6},"Платеж",null,"Погашение стоимости имущества",null,"Процент по ставке","НДС по процентам","Лизинговый платеж","Лизинговый платеж со страхованием","Остаточная стоимость имущества","Возмещение НДС","Поток без НДС","Поток без НДС со страхованием","Экономия НП от%","Экономия НП от% и страхования","Поток без НДС и НП","Поток без НДС и НП со страхованием","Страхование"]
[{"$nulls":8},"без НДС","НДС"]
[{"$nulls":6},"Аванс","2020-01-01",{"$f":"D19-J8","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"D19*$D$21/(1+$D$21)","v":{"v":209500,"d":"209,500.00"}},null,null,{"$f":"SUM(I8:J8)","v":{"v":1257000,"d":"1,257,000.00"}},{"$f":"M8","v":{"v":1257000,"d":"1,257,000.00"}},{"$f":"D11-J8-I8","v":{"v":2933000,"d":"2,933,000.00"}},{"$f":"IF($D$32=\"нет\",0,J8)","v":{"v":209500,"d":"209,500.00"}},{"$f":"M8-P8","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"Q8","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"IF($D$33=\"да\",Q8*$D$22,0)","v":{"v":209500,"d":"209,500.00"}},{"$f":"IF($D$33=\"да\",R8*$D$22,0)","v":{"v":209500,"d":"209,500.00"}},{"$f":"IF($D$33=\"да\",Q8*$D$22,0)","v":{"v":209500,"d":"209,500.00 "}},{"$f":"U8","v":{"v":209500,"d":"209,500.00 "}}]
[{"$nulls":5},"в конце","Выкупная стоимость",{"$nulls":5},{"$f":"D20","v":{"v":1000,"d":"1,000.00"}}]
[{"$nulls":6},0,"2020-01-01",{"$nulls":4},{"$f":"-(D11-M8)","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"M10","v":{"v":-2933000,"d":"-2,933,000.00"}},null,null,{"$f":"M10","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"Q10","v":{"v":-2933000,"d":"-2,933,000.00"}},null,null,{"$f":"Q10","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"U10","v":{"v":-2933000,"d":"-2,933,000.00"}}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":{"v":4190000,"d":"4,190,000.00"}},null,null,1,"2020-02-01",{"$f":"IF(G11<$D$14,(M11-L11-K11)*1/(1+$D$21),IF(G11=$D$14,(M11-L11-K11-$D$20)*1/(1+$D$21),0))","v":{"v":7176.4047735885715,"d":"7,176.40"}},{"$f":"IF(G11<=$D$14,I11*$D$21,0)","v":{"v":1435.2809547177144,"d":"1,435.28"}},{"$f":"IF(G11<=$D$14,O8*$D$17,0)","v":{"v":90119.42855974476,"d":"90,119.43"}},{"$f":"IF(G11<=$D$14,K11*$D$21,0)","v":{"v":18023.88571194895,"d":"18,023.89"}},{"$f":"IF(G11<=$D$14,-$D$25,0)+IF(G11=$D$14,$D$20,0)","v":{"v":116755,"d":"116,755.00"}},{"$f":"M11+W11","v":{"v":116999.41666666667,"d":"116,999.42"}},{"$f":"IF(G11<$D$14,O8-I11-J11,0)","v":{"v":2924388.3142716936,"d":"2,924,388.31"}},{"$f":"IF($D$32=\"нет\",0,J11+L11+IF(G11=$D$14,$D$20*$D$21/(1+$D$21),0))","v":{"v":19459.166666666664,"d":"19,459.17"}},{"$f":"IF(G11<=$D$14,M11-P11,0)-P8","v":{"v":-112204.16666666666,"d":"-112,204.17"}},{"$f":"Q11+W11","v":{"v":-111959.74999999999,"d":"-111,959.75"}},{"$f":"IF($D$33=\"да\",Q12*$D$22,0)","v":{"v":19459.166666666668,"d":"19,459.17"}},{"$f":"IF($D$33=\"да\",R12*$D$22,0)","v":{"v":19507.906471904527,"d":"19,507.91"}},{"$f":"Q11-S11-T8","v":{"v":-341163.3333333333,"d":"-341,163.33 "}},{"$f":"R11-T11-T8","v":{"v":-340967.6564719045,"d":"-340,967.66 "}},{"$f":"IF(G11<=$D$14,O8*$D$23,0)","v":{"v":244.41666666666666,"d":"244.42"}}]
["НДС",null,null,{"$f":"D11*D21/(1+D21)","v":{"v":698333.3333333334,"d":"698,333.33"}},null,null,2,"2020-03-01",{"v":7441.0076364495035,"d":"7,441.01"},{"$f":"IF(G12<=$D$14,I12*$D$21,0)","v":{"v":1488.2015272899007,"d":"1,488.20"}},{"$f":"IF(G12<=$D$14,O11*$D$17,0)","v":{"v":89854.82569688383,"d":"89,854.83"}},{"$f":"IF(G12<=$D$14,K12*$D$21,0)","v":{"v":17970.965139376767,"d":"17,970.97"}},{"v":116755,"d":"116,755.00"},{"$f":"M12+W12","v":{"v":116998.69902618931,"d":"116,998.70"}},{"$f":"IF(G12<$D$14,O11-I12-J12,0)","v":{"v":2915459.1051079542,"d":"2,915,459.11"}},{"v":19459.166666666668,"d":"19,459.17"},{"$f":"IF(G12<=$D$14,M12-P12,0)","v":{"v":97295.83333333333,"d":"97,295.83"}},{"$f":"Q12+W12","v":{"v":97539.53235952264,"d":"97,539.53"}},{"$f":"IF($D$33=\"да\",Q12*$D$22,0)","v":{"v":19459.166666666668,"d":"19,459.17"}},{"$f":"IF($D$33=\"да\",R12*$D$22,0)","v":{"v":19507.906471904527,"d":"19,507.91"}},{"$f":"Q12-S12","v":{"v":77836.66666666666,"d":"77,836.67 "}},{"$f":"R12-T12","v":{"v":78031.62588761811,"d":"78,031.63 "}},{"$f":"IF(G12<=$D$14,O11*$D$23,0)","v":{"v":243.6990261893078,"d":"243.70"}}]
["Без НДС",null,null,{"$f":"D11-D12","v":{"v":3491666.6666666665,"d":"3,491,666.67"}},null,null,3,"2020-04-01",{"v":7715.366732026245,"d":"7,715.37"},{"v":1543.0733464052491,"d":"1,543.07"},{"v":89580.46660130708,"d":"89,580.47"},{"v":17916.093320261418,"d":"17,916.09"},{"v":116755,"d":"116,755.00"},{"v":116997.95492542566,"d":"116,997.95"},{"v":2906200.6650295225,"d":"2,906,200.67"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97538.78825875898,"d":"97,538.79"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19507.7576517518,"d":"19,507.76"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78031.03060700718,"d":"78,031.03 "},{"$f":"IF(G13<=$D$14,O12*$D$23,0)","v":{"v":242.95492542566285,"d":"242.95"}}]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!F16","v":72},null,null,4,"2020-05-01",{"v":7999.841784608216,"d":"7,999.84"},{"v":1599.9683569216431,"d":"1,599.97"},{"v":89295.99154872511,"d":"89,295.99"},{"v":17859.198309745025,"d":"17,859.20"},{"v":116755,"d":"116,755.00"},{"v":116997.18338875246,"d":"116,997.18"},{"v":2896600.8548879926,"d":"2,896,600.85"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97538.01672208578,"d":"97,538.02"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19507.60334441716,"d":"19,507.60"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78030.41337766862,"d":"78,030.41 "},{"v":242.1833887524602,"d":"242.18"}]
["Срок, лет",null,null,{"$f":"D14/12","v":6},null,null,5,"2020-06-01",{"v":8294.805781961357,"d":"8,294.81"},{"v":1658.9611563922715,"d":"1,658.96"},{"v":89001.02755137198,"d":"89,001.03"},{"v":17800.205510274398,"d":"17,800.21"},{"v":116755,"d":"116,755.00"},{"v":116996.383404574,"d":"116,996.38"},{"v":2886647.0879496387,"d":"2,886,647.09"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97537.21673790732,"d":"97,537.22"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19507.443347581466,"d":"19,507.44"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78029.77339032586,"d":"78,029.77 "},{"v":241.38340457399937,"d":"241.38"}]
["Ставка в год",null,null,{"$f":"IF('Калькулятор лизинга'!D21=Лист2!G2,'Калькулятор лизинга'!F21/100,RATE('Аннуитетное (с ндс)'!D14,'Аннуитетное (с ндс)'!D25,'Аннуитетное (с ндс)'!O8)/(1+D21)*12)","v":{"v":0.3687122886863065,"d":"36.87%"}},null,null,6,"2020-07-01",{"v":8600.6454643689,"d":"8,600.65"},{"v":1720.1290928737799,"d":"1,720.13"},{"v":88695.18786896444,"d":"88,695.19"},{"v":17739.037573792888,"d":"17,739.04"},{"v":116755,"d":"116,755.00"},{"v":116995.5539239958,"d":"116,995.55"},{"v":2876326.3133923956,"d":"2,876,326.31"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97536.38725732913,"d":"97,536.39"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19507.277451465827,"d":"19,507.28"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78029.1098058633,"d":"78,029.11 "},{"v":240.55392399580322,"d":"240.55"}]
["Ставка в мес",null,null,{"$f":"D16/12","v":{"v":0.03072602405719221,"d":"3.07%"}},{"$f":"D17*(1+$D$21)","v":{"v":0.03687122886863065,"d":"3.69%"}},null,7,"2020-08-01",{"v":8917.7618317036,"d":"8,917.76"},{"v":1783.55236634072,"d":"1,783.55"},{"v":88378.07150162973,"d":"88,378.07"},{"$f":"IF(G17<=$D$14,K17*$D$21,0)","v":{"v":17675.614300325946,"d":"17,675.61"}},{"v":116755,"d":"116,755.00"},{"v":116994.69385944937,"d":"116,994.69"},{"v":2865624.9991943515,"d":"2,865,625.00"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97535.52719278271,"d":"97,535.53"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19507.105438556544,"d":"19,507.11"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78028.42175422618,"d":"78,028.42 "},{"v":239.6938594493663,"d":"239.69"}]
["Аванс, %",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,'Калькулятор лизинга'!F24/100,'Аннуитетное (с ндс)'!D19/'Аннуитетное (с ндс)'!D11)","v":{"v":0.3,"d":"30%"}},null,null,8,"2020-09-01",{"v":9246.570669196275,"d":"9,246.57"},{"v":1849.3141338392552,"d":"1,849.31"},{"v":88049.26266413706,"d":"88,049.26"},{"v":17609.85253282741,"d":"17,609.85"},{"v":116755,"d":"116,755.00"},{"v":116993.8020832662,"d":"116,993.80"},{"v":2854529.114391316,"d":"2,854,529.11"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97534.63541659953,"d":"97,534.64"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19506.927083319908,"d":"19,506.93"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78027.70833327962,"d":"78,027.71 "},{"v":238.80208326619595,"d":"238.80"}]
["Аванс",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,D11*D18,'Калькулятор лизинга'!F24)","v":{"v":1257000,"d":"1,257,000.00 "}},null,null,9,"2020-10-01",{"v":9587.503092590172,"d":"9,587.50"},{"v":1917.5006185180346,"d":"1,917.50"},{"v":87708.33024074316,"d":"87,708.33"},{"v":17541.666048148632,"d":"17,541.67"},{"v":116755,"d":"116,755.00"},{"v":116992.87742619928,"d":"116,992.88"},{"v":2843024.110680208,"d":"2,843,024.11"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97533.71075953261,"d":"97,533.71"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19506.74215190652,"d":"19,506.74"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78026.96860762608,"d":"78,026.97 "},{"v":237.87742619927633,"d":"237.88"}]
["Выкупной платеж",null,null,{"$f":"'Калькулятор лизинга'!F27","v":1000},null,null,10,"2020-11-01",{"v":9941.006113395768,"d":"9,941.01"},{"v":1988.2012226791537,"d":"1,988.20"},{"v":87354.82721993756,"d":"87,354.83"},{"v":17470.965443987512,"d":"17,470.97"},{"v":116755,"d":"116,755.00"},{"v":116991.91867589002,"d":"116,991.92"},{"v":2831094.9033441334,"d":"2,831,094.90"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97532.75200922336,"d":"97,532.75"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19506.550401844674,"d":"19,506.55"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78026.2016073787,"d":"78,026.20 "},{"v":236.91867589001734,"d":"236.92"}]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":{"v":0.2,"d":"20%"}},null,null,11,"2020-12-01",{"v":10307.543224987228,"d":"10,307.54"},{"v":2061.5086449974456,"d":"2,061.51"},{"v":86988.2901083461,"d":"86,988.29"},{"v":17397.65802166922,"d":"17,397.66"},{"v":116755,"d":"116,755.00"},{"v":116990.92457527868,"d":"116,990.92"},{"v":2818725.8514741487,"d":"2,818,725.85"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97531.75790861202,"d":"97,531.76"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19506.351581722407,"d":"19,506.35"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78025.40632688961,"d":"78,025.41 "},{"v":235.92457527867776,"d":"235.92"}]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":{"v":0.2,"d":"20%"}},null,null,12,"2021-01-01",{"v":10687.59501030905,"d":"10,687.60"},{"v":2137.51900206181,"d":"2,137.52"},{"v":86608.23832302428,"d":"86,608.24"},{"v":17321.647664604858,"d":"17,321.65"},{"v":116755,"d":"116,755.00"},{"v":116989.89382095617,"d":"116,989.89"},{"v":2805900.737461778,"d":"2,805,900.74"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97530.7271542895,"d":"97,530.73"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19506.1454308579,"d":"19,506.15"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78024.5817234316,"d":"78,024.58 "},{"v":234.89382095617904,"d":"234.89"}]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!F30/100/12","v":{"v":8.3333333333333331E-5,"d":"0.01%"}},null,null,13,"2021-02-01",{"v":11081.659771989387,"d":"11,081.66"},{"v":2216.3319543978773,"d":"2,216.33"},{"v":86214.17356134395,"d":"86,214.17"},{"v":17242.834712268792,"d":"17,242.83"},{"v":116755,"d":"116,755.00"},{"v":116988.82506145515,"d":"116,988.83"},{"v":2792602.7457353906,"d":"2,792,602.75"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97529.65839478848,"d":"97,529.66"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19505.931678957695,"d":"19,505.93"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78023.72671583078,"d":"78,023.73 "},{"v":233.82506145514816,"d":"233.83"}]
["Сумма договора",null,null,{"$f":"M4","v":{"v":9664360,"d":"9,664,360.00"}},null,null,14,"2021-03-01",{"v":11490.254185686706,"d":"11,490.25"},{"v":2298.050837137341,"d":"2,298.05"},{"v":85805.57914764663,"d":"85,805.58"},{"v":17161.115829529324,"d":"17,161.12"},{"v":116755,"d":"116,755.00"},{"v":116987.71689547795,"d":"116,987.72"},{"v":2778814.4407125665,"d":"2,778,814.44"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97528.55022881129,"d":"97,528.55"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19505.71004576226,"d":"19,505.71"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78022.84018304903,"d":"78,022.84 "},{"v":232.7168954779492,"d":"232.72"}]
["Платеж по лизингу",null,null,{"$f":"IF('Калькулятор лизинга'!D21=Лист2!G3,-'Калькулятор лизинга'!F21,PMT('Аннуитетное (с ндс)'!E17,'Аннуитетное (с ндс)'!D14,'Аннуитетное (с ндс)'!O8))","v":{"v":-116755,"d":"-116,755.00 ₽"}},null,null,15,"2021-04-01",{"v":11913.913977525894,"d":"11,913.91"},{"v":2382.782795505179,"d":"2,382.78"},{"v":85381.91935580743,"d":"85,381.92"},{"v":17076.383871161488,"d":"17,076.38"},{"v":116755,"d":"116,755.00"},{"v":116986.56787005939,"d":"116,986.57"},{"v":2764517.7439395357,"d":"2,764,517.74"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97527.40120339271,"d":"97,527.40"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19505.480240678542,"d":"19,505.48"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78021.92096271417,"d":"78,021.92 "},{"v":231.56787005938054,"d":"231.57"}]
[{"$nulls":6},16,"2021-05-01",{"v":12353.194626512413,"d":"12,353.19"},{"v":2470.6389253024827,"d":"2,470.64"},{"v":84942.63870682092,"d":"84,942.64"},{"v":16988.527741364185,"d":"16,988.53"},{"v":116755,"d":"116,755.00"},{"v":116985.37647866162,"d":"116,985.38"},{"v":2749693.910387721,"d":"2,749,693.91"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97526.20981199495,"d":"97,526.21"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19505.24196239899,"d":"19,505.24"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78020.96784959597,"d":"78,020.97 "},{"v":230.37647866162797,"d":"230.38"}]
["Удорожание",null,null,{"$f":"(M4-D11)/D11","v":{"v":1.3065298329355608,"d":"130.7%"}},null,null,17,"2021-06-01",{"v":12808.6720928453,"d":"12,808.67"},{"v":2561.73441856906,"d":"2,561.73"},{"v":84487.16124048803,"d":"84,487.16"},{"v":16897.432248097608,"d":"16,897.43"},{"v":116755,"d":"116,755.00"},{"v":116984.14115919897,"d":"116,984.14"},{"v":2734323.5038763066,"d":"2,734,323.50"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97524.9744925323,"d":"97,524.97"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19504.994898506462,"d":"19,504.99"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78019.97959402585,"d":"78,019.98 "},{"v":229.14115919897674,"d":"229.14"}]
["Удорожание в год",null,null,{"$f":"D27/D15","v":{"v":0.2177549721559268,"d":"21.8%"}},null,null,18,"2021-07-01",{"v":13280.943573083836,"d":"13,280.94"},{"v":2656.1887146167674,"d":"2,656.19"},{"v":84014.8897602495,"d":"84,014.89"},{"v":16802.9779520499,"d":"16,802.98"},{"v":116755,"d":"116,755.00"},{"v":116982.8602919897,"d":"116,982.86"},{"v":2718386.371588606,"d":"2,718,386.37"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97523.69362532302,"d":"97,523.69"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19504.738725064606,"d":"19,504.74"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78018.95490025842,"d":"78,018.95 "},{"v":227.8602919896922,"d":"227.86"}]
[{"$nulls":3},{"$f":"D28*1.45/(1-D18)","v":{"v":0.45106387089441985,"d":"45.11%"}},null,null,19,"2021-08-01",{"v":13770.62828315838,"d":"13,770.63"},{"v":2754.125656631676,"d":"2,754.13"},{"v":83525.20505017495,"d":"83,525.21"},{"v":16705.04101003499,"d":"16,705.04"},{"v":116755,"d":"116,755.00"},{"v":116981.53219763239,"d":"116,981.53"},{"v":2701861.6176488157,"d":"2,701,861.62"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97522.36553096572,"d":"97,522.37"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19504.473106193145,"d":"19,504.47"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78017.89242477258,"d":"78,017.89 "},{"v":226.53219763238383,"d":"226.53"}]
["С учетом всех вычетов",null,null,{"$f":"N4-P4-T4","v":{"v":6452803.162387596,"d":"6,452,803.16"}},null,null,20,"2021-09-01",{"v":14278.368270251558,"d":"14,278.37"},{"v":2855.6736540503116,"d":"2,855.67"},{"v":83017.46506308178,"d":"83,017.47"},{"v":16603.493012616356,"d":"16,603.49"},{"v":116755,"d":"116,755.00"},{"v":116980.15513480407,"d":"116,980.16"},{"v":2684727.575724514,"d":"2,684,727.58"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97520.9884681374,"d":"97,520.99"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19504.19769362748,"d":"19,504.20"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78016.79077450992,"d":"78,016.79 "},{"v":225.15513480406798,"d":"225.16"}]
[{"$nulls":6},21,"2021-10-01",{"v":14804.829254614586,"d":"14,804.83"},{"v":2960.9658509229175,"d":"2,960.97"},{"v":82491.00407871875,"d":"82,491.00"},{"v":16498.20081574375,"d":"16,498.20"},{"v":116755,"d":"116,755.00"},{"v":116978.72729797705,"d":"116,978.73"},{"v":2666961.780618977,"d":"2,666,961.78"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97519.56063131039,"d":"97,519.56"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19503.91212626208,"d":"19,503.91"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78015.64850504832,"d":"78,015.65 "},{"v":223.72729797704284,"d":"223.73"}]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,22,"2021-11-01",{"v":15350.701502422478,"d":"15,350.70"},{"v":3070.140300484496,"d":"3,070.14"},{"v":81945.13183091086,"d":"81,945.13"},{"v":16389.026366182174,"d":"16,389.03"},{"v":116755,"d":"116,755.00"},{"v":116977.24681505158,"d":"116,977.25"},{"v":2648540.93881607,"d":"2,648,540.94"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97518.0801483849,"d":"97,518.08"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19503.61602967698,"d":"19,503.62"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78014.46411870793,"d":"78,014.46 "},{"v":222.2468150515814,"d":"222.25"}]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,23,"2021-12-01",{"v":15916.700730812325,"d":"15,916.70"},{"v":3183.3401461624653,"d":"3,183.34"},{"v":81379.13260252101,"d":"81,379.13"},{"v":16275.826520504204,"d":"16,275.83"},{"v":116755,"d":"116,755.00"},{"v":116975.71174490135,"d":"116,975.71"},{"v":2629440.8979390953,"d":"2,629,440.90"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97516.54507823467,"d":"97,516.55"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19503.309015646937,"d":"19,503.31"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78013.23606258773,"d":"78,013.24 "},{"v":220.71174490133916,"d":"220.71"}]
[{"$nulls":6},24,"2022-01-01",{"v":16503.569046291595,"d":"16,503.57"},{"v":3300.713809258319,"d":"3,300.71"},{"v":80792.26428704173,"d":"80,792.26"},{"v":16158.452857408347,"d":"16,158.45"},{"v":116755,"d":"116,755.00"},{"v":116974.12007482826,"d":"116,974.12"},{"v":2609636.6150835454,"d":"2,609,636.62"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97514.9534081616,"d":"97,514.95"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19502.99068163232,"d":"19,502.99"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78011.96272652928,"d":"78,011.96 "},{"v":219.12007482825794,"d":"219.12"}]
[{"$nulls":6},25,"2022-02-01",{"v":17112.075917746675,"d":"17,112.08"},{"v":3422.4151835493353,"d":"3,422.42"},{"v":80183.75741558666,"d":"80,183.76"},{"v":16036.751483117332,"d":"16,036.75"},{"v":116755,"d":"116,755.00"},{"v":116972.46971792362,"d":"116,972.47"},{"v":2589102.1239822493,"d":"2,589,102.12"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97513.30305125695,"d":"97,513.30"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19502.66061025139,"d":"19,502.66"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78010.64244100556,"d":"78,010.64 "},{"v":217.4697179236288,"d":"217.47"}]
[{"$nulls":6},26,"2022-03-01",{"v":17743.019185327285,"d":"17,743.02"},{"v":3548.603837065457,"d":"3,548.60"},{"v":79552.81414800604,"d":"79,552.81"},{"v":15910.56282960121,"d":"15,910.56"},{"v":116755,"d":"116,755.00"},{"v":116970.75851033186,"d":"116,970.76"},{"v":2567810.5009598564,"d":"2,567,810.50"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97511.5918436652,"d":"97,511.59"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19502.318368733042,"d":"19,502.32"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78009.27347493215,"d":"78,009.27 "},{"v":215.7585103318541,"d":"215.76"}]
[{"$nulls":6},27,"2022-04-01",{"v":18397.226106529997,"d":"18,397.23"},{"v":3679.4452213059994,"d":"3,679.45"},{"v":78898.60722680333,"d":"78,898.61"},{"v":15779.721445360667,"d":"15,779.72"},{"v":116755,"d":"116,755.00"},{"v":116968.98420841333,"d":"116,968.98"},{"v":2545733.8296320206,"d":"2,545,733.83"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97509.81754174667,"d":"97,509.82"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19501.963508349334,"d":"19,501.96"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":78007.85403339734,"d":"78,007.85 "},{"v":213.98420841332137,"d":"213.98"}]
[{"$nulls":6},28,"2022-05-01",{"v":19075.55444085181,"d":"19,075.55"},{"v":3815.110888170362,"d":"3,815.11"},{"v":78220.27889248152,"d":"78,220.28"},{"v":15644.055778496306,"d":"15,644.06"},{"v":116755,"d":"116,755.00"},{"v":116967.14448580267,"d":"116,967.14"},{"v":2522843.164302998,"d":"2,522,843.16"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97507.977819136,"d":"97,507.98"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19501.5955638272,"d":"19,501.60"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78006.3822553088,"d":"78,006.38 "},{"v":212.14448580266838,"d":"212.14"}]
[{"$nulls":6},29,"2022-06-01",{"v":19778.893574436494,"d":"19,778.89"},{"v":3955.778714887299,"d":"3,955.78"},{"v":77516.93975889684,"d":"77,516.94"},{"v":15503.387951779368,"d":"15,503.39"},{"v":116755,"d":"116,755.00"},{"v":116965.23693035859,"d":"116,965.24"},{"v":2499108.492013674,"d":"2,499,108.49"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97506.07026369192,"d":"97,506.07"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19501.214052738385,"d":"19,501.21"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78004.85621095353,"d":"78,004.86 "},{"v":210.23693035858318,"d":"210.24"}]
[{"$nulls":6},30,"2022-07-01",{"v":20508.165686187836,"d":"20,508.17"},{"v":4101.633137237567,"d":"4,101.63"},{"v":76787.6676471455,"d":"76,787.67"},{"v":15357.5335294291,"d":"15,357.53"},{"v":116755,"d":"116,755.00"},{"v":116963.25904100113,"d":"116,963.26"},{"v":2474498.6931902487,"d":"2,474,498.69"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97504.09237433446,"d":"97,504.09"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19500.818474866894,"d":"19,500.82"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78003.27389946757,"d":"78,003.27 "},{"v":208.2590410011395,"d":"208.26"}]
[{"$nulls":6},31,"2022-08-01",{"v":21264.326956879064,"d":"21,264.33"},{"v":4252.865391375813,"d":"4,252.87"},{"v":76031.50637645427,"d":"76,031.51"},{"v":15206.301275290854,"d":"15,206.30"},{"v":116755,"d":"116,755.00"},{"v":116961.20822443251,"d":"116,961.21"},{"v":2448981.500841994,"d":"2,448,981.50"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97502.04155776584,"d":"97,502.04"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19500.40831155317,"d":"19,500.41"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":78001.63324621267,"d":"78,001.63 "},{"v":206.20822443252072,"d":"206.21"}]
[{"$nulls":6},32,"2022-09-01",{"v":22048.36882284354,"d":"22,048.37"},{"v":4409.673764568708,"d":"4,409.67"},{"v":75247.4645104898,"d":"75,247.46"},{"v":15049.49290209796,"d":"15,049.49"},{"v":116755,"d":"116,755.00"},{"v":116959.08179173683,"d":"116,959.08"},{"v":2422523.4582545813,"d":"2,422,523.46"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97499.91512507015,"d":"97,499.92"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19499.983025014033,"d":"19,499.98"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77999.93210005612,"d":"77,999.93 "},{"v":204.08179173683283,"d":"204.08"}]
[{"$nulls":6},33,"2022-10-01",{"$f":"IF(G43<$D$14,(M43-L43-K43)*1/(1+$D$21),IF(G43=$D$14,(M43-L43-K43-$D$20)*1/(1+$D$21),0))","v":{"v":22861.3192758906,"d":"22,861.32"}},{"v":4572.26385517812,"d":"4,572.26"},{"v":74434.51405744274,"d":"74,434.51"},{"v":14886.902811488548,"d":"14,886.90"},{"$f":"IF(G43<=$D$14,-$D$25,0)+IF(G43=$D$14,$D$20,0)","v":{"v":116755,"d":"116,755.00"}},{"v":116956.87695485455,"d":"116,956.88"},{"v":2395089.875123513,"d":"2,395,089.88"},{"$f":"IF($D$32=\"нет\",0,J43+L43+IF(G43=$D$14,$D$20*$D$21/(1+$D$21),0))","v":{"v":19459.166666666668,"d":"19,459.17"}},{"$f":"IF(G43<=$D$14,M43-P43,0)","v":{"v":97295.83333333333,"d":"97,295.83"}},{"v":97497.71028818788,"d":"97,497.71"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19499.542057637576,"d":"19,499.54"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77998.1682305503,"d":"77,998.17 "},{"v":201.87695485454844,"d":"201.88"}]
[{"$nulls":6},34,"2022-11-01",{"v":23704.244211150788,"d":"23,704.24"},{"v":4740.848842230158,"d":"4,740.85"},{"$f":"IF(G44<=$D$14,O43*$D$17,0)","v":{"v":73591.58912218254,"d":"73,591.59"}},{"v":14718.31782443651,"d":"14,718.32"},{"v":116755,"d":"116,755.00"},{"v":116954.59082292696,"d":"116,954.59"},{"$f":"IF(G44<$D$14,O43-I44-J44,0)","v":{"v":2366644.782070132,"d":"2,366,644.78"}},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97495.42415626028,"d":"97,495.42"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19499.084831252057,"d":"19,499.08"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77996.33932500823,"d":"77,996.34 "},{"$f":"IF(G44<=$D$14,O43*$D$23,0)","v":{"v":199.5908229269594,"d":"199.59"}}]
[{"$nulls":6},35,"2022-12-01",{"v":24578.248824618047,"d":"24,578.25"},{"v":4915.64976492361,"d":"4,915.65"},{"v":72717.58450871528,"d":"72,717.58"},{"v":14543.516901743058,"d":"14,543.52"},{"v":116755,"d":"116,755.00"},{"v":116952.22039850584,"d":"116,952.22"},{"v":2337150.883480591,"d":"2,337,150.88"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97493.05373183917,"d":"97,493.05"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19498.610746367835,"d":"19,498.61"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77994.44298547134,"d":"77,994.44 "},{"v":197.22039850584432,"d":"197.22"}]
[{"$nulls":6},36,"2023-01-01",{"v":25484.47906222067,"d":"25,484.48"},{"$f":"IF(G46<=$D$14,I46*$D$21,0)","v":{"v":5096.895812444134,"d":"5,096.90"}},{"v":71811.35427111266,"d":"71,811.35"},{"v":14362.270854222534,"d":"14,362.27"},{"v":116755,"d":"116,755.00"},{"v":116949.76257362339,"d":"116,949.76"},{"v":2306569.5086059263,"d":"2,306,569.51"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97490.59590695672,"d":"97,490.60"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19498.119181391343,"d":"19,498.12"},{"$f":"Q46-S46","v":{"v":77836.66666666666,"d":"77,836.67 "}},{"v":77992.47672556537,"d":"77,992.48 "},{"v":194.76257362338256,"d":"194.76"}]
[{"$nulls":6},37,"2023-02-01",{"v":26424.123122321616,"d":"26,424.12"},{"v":5284.824624464323,"d":"5,284.82"},{"v":70871.71021101171,"d":"70,871.71"},{"v":14174.342042202343,"d":"14,174.34"},{"v":116755,"d":"116,755.00"},{"v":116947.21412571716,"d":"116,947.21"},{"v":2274860.5608591405,"d":"2,274,860.56"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97488.0474590505,"d":"97,488.05"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19497.6094918101,"d":"19,497.61"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77990.4379672404,"d":"77,990.44 "},{"v":192.21412571716053,"d":"192.21"}]
[{"$nulls":6},38,"2023-03-01",{"v":27398.41301361761,"d":"27,398.41"},{"v":5479.682602723522,"d":"5,479.68"},{"v":69897.42031971572,"d":"69,897.42"},{"v":13979.484063943144,"d":"13,979.48"},{"v":116755,"d":"116,755.00"},{"v":116944.57171340493,"d":"116,944.57"},{"v":2241982.4652427994,"d":"2,241,982.47"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97485.40504673828,"d":"97,485.41"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19497.081009347658,"d":"19,497.08"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77988.32403739062,"d":"77,988.32 "},{"v":189.57171340492837,"d":"189.57"}]
[{"$nulls":6},39,"2023-04-01",{"v":28408.626170479984,"d":"28,408.63"},{"v":5681.725234095997,"d":"5,681.73"},{"v":68887.20716285334,"d":"68,887.21"},{"v":13777.44143257067,"d":"13,777.44"},{"v":116755,"d":"116,755.00"},{"v":116941.83187210356,"d":"116,941.83"},{"v":2207892.1138382233,"d":"2,207,892.11"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97482.6652054369,"d":"97,482.67"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19496.533041087383,"d":"19,496.53"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77986.13216434952,"d":"77,986.13 "},{"v":186.8318721035666,"d":"186.83"}]
[{"$nulls":6},40,"2023-05-01",{"v":29456.087127855124,"d":"29,456.09"},{"v":5891.217425571025,"d":"5,891.22"},{"v":67839.74620547821,"d":"67,839.75"},{"v":13567.949241095643,"d":"13,567.95"},{"v":116755,"d":"116,755.00"},{"v":116938.99100948652,"d":"116,938.99"},{"v":2172544.8092847974,"d":"2,172,544.81"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97479.82434281985,"d":"97,479.82"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19495.96486856397,"d":"19,495.96"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77983.85947425588,"d":"77,983.86 "},{"v":183.9910094865186,"d":"183.99"}]
[{"$nulls":6},41,"2023-06-01",{"v":30542.169257920592,"d":"30,542.17"},{"v":6108.433851584119,"d":"6,108.43"},{"v":66753.66407541274,"d":"66,753.66"},{"v":13350.732815082549,"d":"13,350.73"},{"v":116755,"d":"116,755.00"},{"v":116936.04540077373,"d":"116,936.05"},{"v":2135894.2061752924,"d":"2,135,894.21"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97476.87873410706,"d":"97,476.88"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19495.375746821413,"d":"19,495.38"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77981.50298728564,"d":"77,981.50 "},{"v":181.04540077373312,"d":"181.05"}]
[{"$nulls":6},42,"2023-07-01",{"v":31668.296570773844,"d":"31,668.30"},{"v":6333.659314154769,"d":"6,333.66"},{"v":65627.5367625595,"d":"65,627.54"},{"v":13125.5073525119,"d":"13,125.51"},{"v":116755,"d":"116,755.00"},{"v":116932.99118384795,"d":"116,932.99"},{"v":2097892.250290364,"d":"2,097,892.25"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97473.82451718127,"d":"97,473.82"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19494.764903436255,"d":"19,494.76"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77979.05961374502,"d":"77,979.06 "},{"v":177.99118384794102,"d":"177.99"}]
[{"$nulls":6},43,"2023-08-01",{"v":32835.94558151451,"d":"32,835.95"},{"v":6567.189116302903,"d":"6,567.19"},{"v":64459.887751818824,"d":"64,459.89"},{"v":12891.977550363765,"d":"12,891.98"},{"v":116755,"d":"116,755.00"},{"v":116929.82435419086,"d":"116,929.82"},{"v":2058489.1155925465,"d":"2,058,489.12"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97470.65768752419,"d":"97,470.66"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19494.13153750484,"d":"19,494.13"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77976.52615001934,"d":"77,976.53 "},{"v":174.82435419086366,"d":"174.82"}]
[{"$nulls":6},44,"2023-09-01",{"v":34046.647246168424,"d":"34,046.65"},{"v":6809.329449233685,"d":"6,809.33"},{"v":63249.186087164904,"d":"63,249.19"},{"v":12649.837217432982,"d":"12,649.84"},{"v":116755,"d":"116,755.00"},{"v":116926.54075963271,"d":"116,926.54"},{"v":2017633.1388971445,"d":"2,017,633.14"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97467.37409296604,"d":"97,467.37"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19493.474818593208,"d":"19,493.47"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77973.89927437283,"d":"77,973.90 "},{"v":171.5407596327122,"d":"171.54"}]
[{"$nulls":6},45,"2023-10-01",{"v":35301.988968991434,"d":"35,301.99"},{"v":7060.397793798287,"d":"7,060.40"},{"v":61993.844364341894,"d":"61,993.84"},{"v":12398.768872868379,"d":"12,398.77"},{"v":116755,"d":"116,755.00"},{"v":116923.1360949081,"d":"116,923.14"},{"v":1975270.7521343548,"d":"1,975,270.75"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97463.96942824144,"d":"97,463.97"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19492.79388564829,"d":"19,492.79"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77971.17554259315,"d":"77,971.18 "},{"v":168.13609490809537,"d":"168.14"}]
[{"$nulls":6},46,"2023-11-01",{"v":36603.616683784996,"d":"36,603.62"},{"v":7320.723336757,"d":"7,320.72"},{"v":60692.21664954834,"d":"60,692.22"},{"v":12138.443329909669,"d":"12,138.44"},{"v":116755,"d":"116,755.00"},{"v":116919.6058960112,"d":"116,919.61"},{"v":1931346.4121138128,"d":"1,931,346.41"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97460.43922934453,"d":"97,460.44"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19492.087845868908,"d":"19,492.09"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77968.35138347562,"d":"77,968.35 "},{"v":164.60589601119622,"d":"164.61"}]
[{"$nulls":6},47,"2023-12-01",{"v":37953.23701195247,"d":"37,953.24"},{"v":7590.647402390495,"d":"7,590.65"},{"v":59342.59632138087,"d":"59,342.60"},{"v":11868.519264276176,"d":"11,868.52"},{"v":116755,"d":"116,755.00"},{"v":116915.94553434281,"d":"116,915.95"},{"v":1885802.5276994696,"d":"1,885,802.53"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97456.77886767614,"d":"97,456.78"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19491.35577353523,"d":"19,491.36"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77965.42309414092,"d":"77,965.42 "},{"v":160.94553434281772,"d":"160.95"}]
[{"$nulls":6},48,"2024-01-01",{"v":39352.619500125555,"d":"39,352.62"},{"v":7870.523900025111,"d":"7,870.52"},{"v":57943.21383320778,"d":"57,943.21"},{"v":11588.642766641557,"d":"11,588.64"},{"v":116755,"d":"116,755.00"},{"v":116912.15021064162,"d":"116,912.15"},{"v":1838579.384299319,"d":"1,838,579.38"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97452.98354397494,"d":"97,452.98"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19490.59670879499,"d":"19,490.60"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77962.38683517996,"d":"77,962.39 "},{"v":157.15021064162246,"d":"157.15"}]
[{"$nulls":6},49,"2024-02-01",{"v":40803.59894029482,"d":"40,803.60"},{"v":8160.719788058964,"d":"8,160.72"},{"v":56492.23439303852,"d":"56,492.23"},{"v":11298.446878607705,"d":"11,298.45"},{"v":116755,"d":"116,755.00"},{"v":116908.21494869162,"d":"116,908.21"},{"v":1789615.0655709652,"d":"1,789,615.07"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97449.04828202495,"d":"97,449.05"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19489.80965640499,"d":"19,489.81"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77959.23862561995,"d":"77,959.24 "},{"v":153.21494869160992,"d":"153.21"}]
[{"$nulls":6},50,"2024-03-01",{"v":42308.077775486236,"d":"42,308.08"},{"v":8461.615555097247,"d":"8,461.62"},{"v":54987.75555784709,"d":"54,987.76"},{"v":10997.551111569419,"d":"10,997.55"},{"v":116755,"d":"116,755.00"},{"v":116904.13458879758,"d":"116,904.13"},{"v":1738845.3722403815,"d":"1,738,845.37"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97444.96792213092,"d":"97,444.97"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19488.993584426185,"d":"19,488.99"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77955.97433770474,"d":"77,955.97 "},{"v":149.13458879758042,"d":"149.13"}]
[{"$nulls":6},51,"2024-04-01",{"v":43868.028594138035,"d":"43,868.03"},{"v":8773.605718827608,"d":"8,773.61"},{"v":53427.80473919531,"d":"53,427.80"},{"v":10685.560947839062,"d":"10,685.56"},{"v":116755,"d":"116,755.00"},{"v":116899.90378102004,"d":"116,899.90"},{"v":1686203.7379274159,"d":"1,686,203.74"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97440.73711435337,"d":"97,440.74"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19488.147422870676,"d":"19,488.15"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77952.58969148269,"d":"77,952.59 "},{"v":144.9037810200318,"d":"144.90"}]
[{"$nulls":6},52,"2024-05-01",{"v":45485.496716448135,"d":"45,485.50"},{"v":9097.099343289627,"d":"9,097.10"},{"v":51810.33661688521,"d":"51,810.34"},{"v":10362.067323377043,"d":"10,362.07"},{"v":116755,"d":"116,755.00"},{"v":116895.51697816062,"d":"116,895.52"},{"v":1631621.1418676781,"d":"1,631,621.14"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97436.35031149395,"d":"97,436.35"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19487.27006229879,"d":"19,487.27"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77949.08024919516,"d":"77,949.08 "},{"v":140.51697816061798,"d":"140.52"}]
[{"$nulls":6},53,"2024-06-01",{"v":47162.60287608363,"d":"47,162.60"},{"v":9432.520575216726,"d":"9,432.52"},{"v":50133.2304572497,"d":"50,133.23"},{"v":10026.64609144994,"d":"10,026.65"},{"v":116755,"d":"116,755.00"},{"v":116890.96842848897,"d":"116,890.97"},{"v":1575026.0184163777,"d":"1,575,026.02"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97431.80176182231,"d":"97,431.80"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19486.360352364463,"d":"19,486.36"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77945.44140945785,"d":"77,945.44 "},{"v":135.9684284889732,"d":"135.97"}]
[{"$nulls":6},54,"2024-07-01",{"v":48901.54600076805,"d":"48,901.55"},{"v":9780.309200153612,"d":"9,780.31"},{"v":48394.28733256528,"d":"48,394.29"},{"v":9678.857466513056,"d":"9,678.86"},{"v":116755,"d":"116,755.00"},{"v":116886.25216820136,"d":"116,886.25"},{"v":1516344.163215456,"d":"1,516,344.16"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97427.08550153469,"d":"97,427.09"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19485.41710030694,"d":"19,485.42"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77941.66840122775,"d":"77,941.67 "},{"v":131.2521682013648,"d":"131.25"}]
[{"$nulls":6},55,"2024-08-01",{"v":50704.60609539225,"d":"50,704.61"},{"v":10140.921219078451,"d":"10,140.92"},{"v":46591.22723794109,"d":"46,591.23"},{"v":9318.245447588219,"d":"9,318.25"},{"v":116755,"d":"116,755.00"},{"v":116881.36201360129,"d":"116,881.36"},{"v":1455498.6359009854,"d":"1,455,498.64"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97422.19534693462,"d":"97,422.20"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19484.439069386925,"d":"19,484.44"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77937.7562775477,"d":"77,937.76 "},{"v":126.362013601288,"d":"126.36"}]
[{"$nulls":6},56,"2024-09-01",{"v":52574.14723142921,"d":"52,574.15"},{"v":10514.829446285843,"d":"10,514.83"},{"v":44721.686101904124,"d":"44,721.69"},{"v":8944.337220380825,"d":"8,944.34"},{"v":116755,"d":"116,755.00"},{"v":116876.29155299175,"d":"116,876.29"},{"v":1392409.6592232706,"d":"1,392,409.66"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97417.12488632508,"d":"97,417.12"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19483.42497726502,"d":"19,483.42"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77933.69990906006,"d":"77,933.70 "},{"v":121.29155299174879,"d":"121.29"}]
[{"$nulls":6},57,"2024-10-01",{"v":54512.620646572315,"d":"54,512.62"},{"v":10902.524129314465,"d":"10,902.52"},{"v":42783.21268676102,"d":"42,783.21"},{"v":8556.642537352205,"d":"8,556.64"},{"v":116755,"d":"116,755.00"},{"v":116871.0341382686,"d":"116,871.03"},{"v":1326994.514447384,"d":"1,326,994.51"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97411.86747160193,"d":"97,411.87"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19482.373494320385,"d":"19,482.37"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77929.49397728154,"d":"77,929.49 "},{"v":116.03413826860589,"d":"116.03"}]
[{"$nulls":6},58,"2024-11-01",{"v":56522.567958660926,"d":"56,522.57"},{"v":11304.513591732186,"d":"11,304.51"},{"v":40773.26537467242,"d":"40,773.27"},{"v":8154.653074934484,"d":"8,154.65"},{"v":116755,"d":"116,755.00"},{"v":116865.58287620395,"d":"116,865.58"},{"v":1259167.432896991,"d":"1,259,167.43"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97406.41620953727,"d":"97,406.42"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19481.283241907455,"d":"19,481.28"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77925.13296762982,"d":"77,925.13 "},{"v":110.58287620394867,"d":"110.58"}]
[{"$nulls":6},59,"2024-12-01",{"v":58606.62449810744,"d":"58,606.62"},{"v":11721.32489962149,"d":"11,721.32"},{"v":38689.2088352259,"d":"38,689.21"},{"v":7737.841767045181,"d":"7,737.84"},{"v":116755,"d":"116,755.00"},{"v":116859.93061940809,"d":"116,859.93"},{"v":1188839.483499262,"d":"1,188,839.48"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97400.76395274141,"d":"97,400.76"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19480.152790548284,"d":"19,480.15"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77920.61116219313,"d":"77,920.61 "},{"v":104.93061940808258,"d":"104.93"}]
[{"$nulls":6},60,"2025-01-01",{"v":60767.52276319505,"d":"60,767.52"},{"v":12153.50455263901,"d":"12,153.50"},{"v":36528.31057013829,"d":"36,528.31"},{"v":7305.662114027658,"d":"7,305.66"},{"v":116755,"d":"116,755.00"},{"v":116854.06995695826,"d":"116,854.07"},{"v":1115918.456183428,"d":"1,115,918.46"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97394.9032902916,"d":"97,394.90"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19478.98065805832,"d":"19,478.98"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77915.92263223327,"d":"77,915.92 "},{"v":99.06995695827183,"d":"99.07"}]
[{"$nulls":6},61,"2025-02-01",{"v":63008.09600277654,"d":"63,008.10"},{"v":12601.61920055531,"d":"12,601.62"},{"v":34287.737330556796,"d":"34,287.74"},{"v":6857.547466111359,"d":"6,857.55"},{"v":116755,"d":"116,755.00"},{"v":116847.99320468196,"d":"116,847.99"},{"v":1040308.740980096,"d":"1,040,308.74"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97388.82653801529,"d":"97,388.83"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19477.76530760306,"d":"19,477.77"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77911.06123041223,"d":"77,911.06 "},{"v":92.99320468195232,"d":"92.99"}]
[{"$nulls":6},62,"2025-03-01",{"v":65331.281931071564,"d":"65,331.28"},{"v":13066.256386214314,"d":"13,066.26"},{"v":31964.55140226177,"d":"31,964.55"},{"v":6392.9102804523545,"d":"6,392.91"},{"v":116755,"d":"116,755.00"},{"v":116841.69239508167,"d":"116,841.69"},{"v":961911.2026628102,"d":"961,911.20"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97382.525728415,"d":"97,382.53"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19476.505145683,"d":"19,476.51"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77906.020582732,"d":"77,906.02 "},{"v":86.69239508167466,"d":"86.69"}]
[{"$nulls":6},63,"2025-04-01",{"v":67740.12657943313,"d":"67,740.13"},{"v":13548.025315886625,"d":"13,548.03"},{"v":29555.7067539002,"d":"29,555.71"},{"v":5911.14135078004,"d":"5,911.14"},{"v":116755,"d":"116,755.00"},{"v":116835.15926688857,"d":"116,835.16"},{"v":880623.0507674905,"d":"880,623.05"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97375.99260022191,"d":"97,375.99"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19475.198520044385,"d":"19,475.20"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77900.79408017753,"d":"77,900.79 "},{"v":80.15926688856752,"d":"80.16"}]
[{"$nulls":6},64,"2025-05-01",{"v":70237.78829013342,"d":"70,237.79"},{"v":14047.557658026686,"d":"14,047.56"},{"v":27058.045043199912,"d":"27,058.05"},{"v":5411.609008639983,"d":"5,411.61"},{"v":116755,"d":"116,755.00"},{"v":116828.38525423063,"d":"116,828.39"},{"v":796337.7048193304,"d":"796,337.70"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97369.21858756396,"d":"97,369.22"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19473.84371751279,"d":"19,473.84"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77895.37487005116,"d":"77,895.37 "},{"v":73.38525423062421,"d":"73.39"}]
[{"$nulls":6},65,"2025-06-01",{"$f":"IF(G75<$D$14,(M75-L75-K75)*1/(1+$D$21),IF(G75=$D$14,(M75-L75-K75-$D$20)*1/(1+$D$21),0))","v":{"v":72827.54185740536,"d":"72,827.54"}},{"v":14565.508371481073,"d":"14,565.51"},{"v":24468.291475927974,"d":"24,468.29"},{"v":4893.658295185595,"d":"4,893.66"},{"$f":"IF(G75<=$D$14,-$D$25,0)+IF(G75=$D$14,$D$20,0)","v":{"v":116755,"d":"116,755.00"}},{"v":116821.36147540162,"d":"116,821.36"},{"v":708944.6545904439,"d":"708,944.65"},{"$f":"IF($D$32=\"нет\",0,J75+L75+IF(G75=$D$14,$D$20*$D$21/(1+$D$21),0))","v":{"v":19459.166666666668,"d":"19,459.17"}},{"$f":"IF(G75<=$D$14,M75-P75,0)","v":{"v":97295.83333333333,"d":"97,295.83"}},{"v":97362.19480873494,"d":"97,362.19"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19472.43896174699,"d":"19,472.44"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77889.75584698796,"d":"77,889.76 "},{"v":66.36147540161086,"d":"66.36"}]
[{"$nulls":6},66,"2025-07-01",{"v":75512.78282116953,"d":"75,512.78"},{"$f":"IF(G76<=$D$14,I76*$D$21,0)","v":{"v":15102.556564233906,"d":"15,102.56"}},{"$f":"IF(G76<=$D$14,O75*$D$17,0)","v":{"v":21783.0505121638,"d":"21,783.05"}},{"$f":"IF(G76<=$D$14,K76*$D$21,0)","v":{"v":4356.610102432761,"d":"4,356.61"}},{"v":116755,"d":"116,755.00"},{"$f":"M76+W76","v":{"v":116814.07872121588,"d":"116,814.08"}},{"$f":"IF(G76<$D$14,O75-I76-J76,0)","v":{"v":618329.3152050404,"d":"618,329.32"}},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"$f":"Q76+W76","v":{"v":97354.9120545492,"d":"97,354.91"}},{"$f":"IF($D$33=\"да\",Q76*$D$22,0)","v":{"v":19459.166666666668,"d":"19,459.17"}},{"$f":"IF($D$33=\"да\",R76*$D$22,0)","v":{"v":19470.98241090984,"d":"19,470.98"}},{"$f":"Q76-S76","v":{"v":77836.66666666666,"d":"77,836.67 "}},{"$f":"R76-T76","v":{"v":77883.92964363936,"d":"77,883.93 "}},{"$f":"IF(G76<=$D$14,O75*$D$23,0)","v":{"v":59.078721215870324,"d":"59.08"}}]
[{"$nulls":6},67,"2025-08-01",{"v":78297.0319190761,"d":"78,297.03"},{"v":15659.40638381522,"d":"15,659.41"},{"v":18998.801414257257,"d":"18,998.80"},{"v":3799.760282851452,"d":"3,799.76"},{"v":116755,"d":"116,755.00"},{"v":116806.52744293376,"d":"116,806.53"},{"v":524372.8769021491,"d":"524,372.88"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97347.36077626709,"d":"97,347.36"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19469.472155253417,"d":"19,469.47"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77877.88862101367,"d":"77,877.89 "},{"v":51.52744293375336,"d":"51.53"}]
[{"$nulls":6},68,"2025-09-01",{"v":81183.93970269882,"d":"81,183.94"},{"v":16236.787940539763,"d":"16,236.79"},{"v":16111.893630634522,"d":"16,111.89"},{"v":3222.3787261269044,"d":"3,222.38"},{"v":116755,"d":"116,755.00"},{"v":116798.69773974185,"d":"116,798.70"},{"v":426952.14925891045,"d":"426,952.15"},{"v":19459.166666666668,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97339.53107307518,"d":"97,339.53"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19467.906214615035,"d":"19,467.91"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77871.62485846014,"d":"77,871.62 "},{"v":43.69773974184575,"d":"43.70"}]
[{"$nulls":6},69,"2025-10-01",{"v":84177.29132393414,"d":"84,177.29"},{"v":16835.45826478683,"d":"16,835.46"},{"v":13118.542009399202,"d":"13,118.54"},{"v":2623.7084018798405,"d":"2,623.71"},{"v":116755,"d":"116,755.00"},{"v":116790.57934577158,"d":"116,790.58"},{"v":325939.3996701895,"d":"325,939.40"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97331.4126791049,"d":"97,331.41"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19466.28253582098,"d":"19,466.28"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77865.13014328392,"d":"77,865.13 "},{"v":35.579345771575866,"d":"35.58"}]
[{"$nulls":6},70,"2025-11-01",{"v":87281.0114978803,"d":"87,281.01"},{"v":17456.20229957606,"d":"17,456.20"},{"v":10014.821835453029,"d":"10,014.82"},{"v":2002.964367090606,"d":"2,002.96"},{"v":116755,"d":"116,755.00"},{"v":116782.16161663918,"d":"116,782.16"},{"v":221202.18587273313,"d":"221,202.19"},{"v":19459.166666666664,"d":"19,459.17"},{"v":97295.83333333334,"d":"97,295.83"},{"v":97322.99494997252,"d":"97,322.99"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19464.598989994505,"d":"19,464.60"},{"v":77836.66666666667,"d":"77,836.67 "},{"v":77858.39595997802,"d":"77,858.40 "},{"v":27.161616639182455,"d":"27.16"}]
[{"$nulls":6},71,"2025-12-01",{"v":90499.16964870424,"d":"90,499.17"},{"v":18099.83392974085,"d":"18,099.83"},{"v":6796.663684629101,"d":"6,796.66"},{"v":1359.3327369258204,"d":"1,359.33"},{"v":116755,"d":"116,755.00"},{"v":116773.43351548939,"d":"116,773.43"},{"v":112603.18229428804,"d":"112,603.18"},{"v":19459.16666666667,"d":"19,459.17"},{"v":97295.83333333333,"d":"97,295.83"},{"v":97314.26684882272,"d":"97,314.27"},{"v":19459.166666666668,"d":"19,459.17"},{"v":19462.853369764543,"d":"19,462.85"},{"v":77836.66666666666,"d":"77,836.67 "},{"v":77851.41347905817,"d":"77,851.41 "},{"v":18.433515489394427,"d":"18.43"}]
[{"$nulls":6},72,"2026-01-01",{"v":93835.98524524263,"d":"93,835.99"},{"v":18767.197049048526,"d":"18,767.20"},{"v":3459.848088090694,"d":"3,459.85"},{"v":691.9696176181388,"d":"691.97"},{"v":117755,"d":"117,755.00"},{"v":117764.38359852452,"d":"117,764.38"},0,{"v":19625.833333333332,"d":"19,625.83"},{"v":98129.16666666667,"d":"98,129.17"},{"v":98138.5502651912,"d":"98,138.55"},{"v":19625.833333333336,"d":"19,625.83"},{"v":19627.71005303824,"d":"19,627.71"},{"v":78503.33333333334,"d":"78,503.33 "},{"v":78510.84021215295,"d":"78,510.84 "},{"v":9.383598524524002,"d":"9.38"}]
[{"$nulls":6},73,"2026-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},74,"2026-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},75,"2026-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},76,"2026-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},77,"2026-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},78,"2026-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},79,"2026-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},80,"2026-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},81,"2026-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},82,"2026-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},83,"2026-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},84,"2027-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},85,"2027-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},86,"2027-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},87,"2027-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},88,"2027-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},89,"2027-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},90,"2027-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},91,"2027-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},92,"2027-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},93,"2027-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},94,"2027-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},95,"2027-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},96,"2028-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},97,"2028-02-01",{"$f":"IF(G107<$D$14,(M107-L107-K107)*1/(1+$D$21),IF(G107=$D$14,(M107-L107-K107-$D$20)*1/(1+$D$21),0))","v":0},0,0,0,{"$f":"IF(G107<=$D$14,-$D$25,0)+IF(G107=$D$14,$D$20,0)","v":0},0,0,{"$f":"IF($D$32=\"нет\",0,J107+L107+IF(G107=$D$14,$D$20*$D$21/(1+$D$21),0))","v":0},{"$f":"IF(G107<=$D$14,M107-P107,0)","v":0},0,0,0,0,0,0]
[{"$nulls":6},98,"2028-03-01",0,0,{"$f":"IF(G108<=$D$14,O107*$D$17,0)","v":0},0,0,0,{"$f":"IF(G108<$D$14,O107-I108-J108,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(G108<=$D$14,O107*$D$23,0)","v":0}]
[{"$nulls":6},99,"2028-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},100,"2028-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},101,"2028-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},102,"2028-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},103,"2028-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},104,"2028-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},105,"2028-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},106,"2028-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},107,"2028-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},108,"2029-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},109,"2029-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},110,"2029-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},111,"2029-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},112,"2029-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},113,"2029-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},114,"2029-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},115,"2029-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},116,"2029-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},117,"2029-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},118,"2029-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},119,"2029-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},120,"2030-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},121,"2030-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},122,"2030-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},123,"2030-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},124,"2030-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},125,"2030-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},126,"2030-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},127,"2030-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},128,"2030-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},129,"2030-10-01",{"$f":"IF(G139<$D$14,(M139-L139-K139)*1/(1+$D$21),IF(G139=$D$14,(M139-L139-K139-$D$20)*1/(1+$D$21),0))","v":0},0,0,0,{"$f":"IF(G139<=$D$14,-$D$25,0)+IF(G139=$D$14,$D$20,0)","v":0},0,0,{"$f":"IF($D$32=\"нет\",0,J139+L139+IF(G139=$D$14,$D$20*$D$21/(1+$D$21),0))","v":0},{"$f":"IF(G139<=$D$14,M139-P139,0)","v":0},0,0,0,0,0,0]
[{"$nulls":6},130,"2030-11-01",0,{"$f":"IF(G140<=$D$14,I140*$D$21,0)","v":0},{"$f":"IF(G140<=$D$14,O139*$D$17,0)","v":0},{"$f":"IF(G140<=$D$14,K140*$D$21,0)","v":0},0,{"$f":"M140+W140","v":0},{"$f":"IF(G140<$D$14,O139-I140-J140,0)","v":0},0,0,{"$f":"Q140+W140","v":0},{"$f":"IF($D$33=\"да\",Q140*$D$22,0)","v":0},{"$f":"IF($D$33=\"да\",R140*$D$22,0)","v":0},{"$f":"Q140-S140","v":0},{"$f":"R140-T140","v":0},{"$f":"IF(G140<=$D$14,O139*$D$23,0)","v":0}]
[{"$nulls":6},131,"2030-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},132,"2031-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},133,"2031-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},134,"2031-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},135,"2031-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},136,"2031-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},137,"2031-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},138,"2031-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},139,"2031-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},140,"2031-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},141,"2031-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},142,"2031-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},143,"2031-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},144,"2032-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},145,"2032-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},146,"2032-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},147,"2032-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},148,"2032-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},149,"2032-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},150,"2032-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},151,"2032-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},152,"2032-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},153,"2032-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},154,"2032-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},155,"2032-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},156,"2033-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},157,"2033-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},158,"2033-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},159,"2033-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},160,"2033-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},161,"2033-06-01",{"$f":"IF(G171<$D$14,(M171-L171-K171)*1/(1+$D$21),IF(G171=$D$14,(M171-L171-K171-$D$20)*1/(1+$D$21),0))","v":0},0,0,0,{"$f":"IF(G171<=$D$14,-$D$25,0)+IF(G171=$D$14,$D$20,0)","v":0},0,0,{"$f":"IF($D$32=\"нет\",0,J171+L171+IF(G171=$D$14,$D$20*$D$21/(1+$D$21),0))","v":0},{"$f":"IF(G171<=$D$14,M171-P171,0)","v":0},0,0,0,0,0,0]
[{"$nulls":6},162,"2033-07-01",0,0,{"$f":"IF(G172<=$D$14,O171*$D$17,0)","v":0},0,0,0,{"$f":"IF(G172<$D$14,O171-I172-J172,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(G172<=$D$14,O171*$D$23,0)","v":0}]
[{"$nulls":6},163,"2033-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},164,"2033-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},165,"2033-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},166,"2033-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},167,"2033-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},168,"2034-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},169,"2034-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},170,"2034-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},171,"2034-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},172,"2034-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},173,"2034-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},174,"2034-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},175,"2034-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},176,"2034-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},177,"2034-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},178,"2034-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},179,"2034-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},180,"2035-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Равномерное","index":2,"n_rows":189,"n_cols":23,"rows_kept":189,"hidden":true,"merged":[[4,6,5,6],[4,8,4,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[26,0,26,2]]}
[]
[]
[{"$nulls":6},"ЧИСТВНДОХ",{"$nulls":5},{"$f":"XIRR(M9:M189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(N9:N189,H9:H189)","v":{"$error":"#NUM!"}},null,null,{"$f":"XIRR(Q9:Q189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(R9:R189,H9:H189)","v":{"$error":"#NUM!"}},null,null,{"$f":"XIRR(U9:U189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(V9:V189,H9:H189)","v":{"$error":"#NUM!"}}]
[{"$nulls":8},{"$f":"SUM(I7:I189)","v":{"v":3491666.6666666716,"d":"3,491,666.67"}},{"$f":"SUM(J7:J189)","v":{"v":698333.333333332,"d":"698,333.33"}},{"$f":"SUM(K7:K189)","v":{"v":10415956789.583336,"d":"10,415,956,789.58"}},{"$f":"SUM(L7:L189)","v":{"v":2083191357.9166675,"d":"2,083,191,357.92"}},{"$f":"SUM(M7:M189)-M9-M8","v":{"v":12503339147.500002,"d":"12,503,339,147.50"}},{"$f":"SUM(N7:N189)-N9-N8","v":{"v":12503348068.708338,"d":"12,503,348,068.71"}},null,{"$f":"SUM(P7:P189)-P8","v":{"v":2083889857.9166675,"d":"2,083,889,857.92"}},{"$f":"SUM(Q7:Q189)-Q9-Q8","v":{"v":10419239789.583336,"d":"10,419,239,789.58"}},{"$f":"SUM(R7:R189)-R9-R8","v":{"v":10419248710.791666,"d":"10,419,248,710.79"}},{"$f":"SUM(S7:S189)-S8","v":{"v":2083847957.9166675,"d":"2,083,847,957.92"}},{"$f":"SUM(T7:T189)-T8","v":{"v":2083849742.1583333,"d":"2,083,849,742.16"}},{"$f":"SUM(U7:U189)-U9-U8","v":{"v":8334553831.66667,"d":"8,334,553,831.67"}},{"$f":"SUM(V7:V189)-V9-V8","v":{"v":8334560968.633333,"d":"8,334,560,968.63"}},{"$f":"SUM(W7:W189)-W8","v":{"v":8921.208333333336,"d":"8,921.21"}}]
[{"$nulls":6},"Платеж",null,"Погашение стоимости имущества",null,"Процент по ставке","НДС по процентам","Лизинговый платеж","Лизинговый платеж со страхованием","Остаточная стоимость имущества","Возмещение НДС","Поток без НДС","Поток без НДС со страхованием","Экономия НП от%","Экономия НП от% и страхования","Поток без НДС и НП","Поток без НДС и НП со страхованием","Страхование"]
[{"$nulls":8},"без НДС","НДС"]
[{"$nulls":6},"Аванс",null,{"$f":"D18-J7","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"D18*$D$20/(1+$D$20)","v":{"v":209500,"d":"209,500.00"}},null,null,{"$f":"SUM(I7:J7)","v":{"v":1257000,"d":"1,257,000.00"}},{"$f":"M7","v":{"v":1257000,"d":"1,257,000.00"}},{"$f":"D10-J7-I7","v":{"v":2933000,"d":"2,933,000.00"}},{"$f":"IF($D$31=\"нет\",0,J7)","v":{"v":209500,"d":"209,500.00"}},{"$f":"M7-P7","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"Q7","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"IF($D$32=\"да\",Q7*$D$21,0)","v":{"v":209500,"d":"209,500.00"}},{"$f":"IF($D$32=\"да\",R7*$D$21,0)","v":{"v":209500,"d":"209,500.00"}},{"$f":"IF($D$32=\"да\",Q7*$D$21,0)","v":{"v":209500,"d":"209,500.00"}},{"$f":"U7","v":{"v":209500,"d":"209,500.00"}}]
[{"$nulls":5},"в конце","Выкупная стоимость",{"$nulls":5},{"$f":"D19","v":{"v":1000,"d":"1,000.00"}}]
[{"$nulls":6},0,"2020-01-01",{"$nulls":4},{"$f":"-(D10-D18)","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"M9","v":{"v":-2933000,"d":"-2,933,000.00"}},null,null,{"$f":"M9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"Q9","v":{"v":-2933000,"d":"-2,933,000.00"}},null,null,{"$f":"Q9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"U9","v":{"v":-2933000,"d":"-2,933,000.00"}}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":{"v":4190000,"d":"4,190,000.00"}},null,null,1,"2020-02-01",{"$f":"IF(G10<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"$f":"IF(G10<=$D$13,I10*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"$f":"IF(G10<=$D$13,O7*$D$16,0)","v":{"v":285368679.1666667,"d":"285,368,679.17"}},{"$f":"IF(G10<=$D$13,K10*$D$20,0)","v":{"v":57073735.83333334,"d":"57,073,735.83"}},{"$f":"IF(G10<=$D$13,SUM(I10:L10),0)+IF(G10=$D$13,$D$19,0)","v":{"v":342483151.11111116,"d":"342,483,151.11"}},{"$f":"M10+W10","v":{"v":342483395.52777785,"d":"342,483,395.53"}},{"$f":"IF(G10<=$D$13,O7-I10-J10,0)","v":{"v":2892263.888888889,"d":"2,892,263.89"}},{"$f":"IF($D$31=\"нет\",0,J10+L10+IF(G10=$D$13,$D$19*$D$20/(1+$D$20),0))","v":{"v":57080525.185185194,"d":"57,080,525.19"}},{"$f":"IF(G10<=$D$13,M10-P10,0)-P7","v":{"v":285193125.92592597,"d":"285,193,125.93"}},{"$f":"Q10+W10","v":{"v":285193370.34259266,"d":"285,193,370.34"}},{"$f":"IF($D$32=\"да\",Q10*$D$21,0)","v":{"v":57038625.185185194,"d":"57,038,625.19"}},{"$f":"IF($D$32=\"да\",R10*$D$21,0)","v":{"v":57038674.068518534,"d":"57,038,674.07"}},{"$f":"Q10-S10-T7","v":{"v":227945000.74074078,"d":"227,945,000.74"}},{"$f":"R10-T10-T7","v":{"v":227945196.27407414,"d":"227,945,196.27"}},{"$f":"IF(G10<=$D$13,$D$22*O7)","v":{"v":244.41666666666666,"d":"244.42"}}]
["НДС",null,null,{"$f":"D10*D20/(1+D20)","v":{"v":698333.3333333334,"d":"698,333.33"}},null,null,2,"2020-03-01",{"$f":"IF(G11<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"$f":"IF(G11<=$D$13,I11*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"$f":"IF(G11<=$D$13,O10*$D$16,0)","v":{"v":281405225.2893519,"d":"281,405,225.29"}},{"$f":"IF(G11<=$D$13,K11*$D$20,0)","v":{"v":56281045.05787038,"d":"56,281,045.06"}},{"v":337727006.4583334,"d":"337,727,006.46"},{"$f":"M11+W11","v":{"v":337727247.4803241,"d":"337,727,247.48"}},{"$f":"IF(G11<=$D$13,O10-I11-J11,0)","v":{"v":2851527.777777778,"d":"2,851,527.78"}},{"$f":"IF($D$31=\"нет\",0,J11+L11+IF(G11=$D$13,$D$19*$D$20/(1+$D$20),0))","v":{"v":56287834.40972223,"d":"56,287,834.41"}},{"$f":"IF(G11<=$D$13,M11-P11,0)","v":{"v":281439172.04861116,"d":"281,439,172.05"}},{"$f":"Q11+W11","v":{"v":281439413.0706019,"d":"281,439,413.07"}},{"$f":"IF($D$32=\"да\",Q11*$D$21,0)","v":{"v":56287834.40972224,"d":"56,287,834.41"}},{"$f":"IF($D$32=\"да\",R11*$D$21,0)","v":{"v":56287882.61412038,"d":"56,287,882.61"}},{"$f":"Q11-S11","v":{"v":225151337.63888893,"d":"225,151,337.64"}},{"$f":"R11-T11","v":{"v":225151530.45648152,"d":"225,151,530.46"}},{"$f":"IF(G11<=$D$13,$D$22*O10,0)","v":{"v":241.02199074074073,"d":"241.02"}}]
["Без НДС",null,null,{"$f":"D10-D11","v":{"v":3491666.6666666665,"d":"3,491,666.67"}},null,null,3,"2020-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"$f":"IF(G12<=$D$13,O11*$D$16,0)","v":{"v":277441771.4120371,"d":"277,441,771.41"}},{"$f":"IF(G12<=$D$13,K12*$D$20,0)","v":{"v":55488354.28240742,"d":"55,488,354.28"}},{"v":332970861.8055556,"d":"332,970,861.81"},{"v":332971099.4328704,"d":"332,971,099.43"},{"$f":"IF(G12<=$D$13,O11-I12-J12,0)","v":{"v":2810791.666666667,"d":"2,810,791.67"}},{"v":55495143.63425927,"d":"55,495,143.63"},{"v":277475718.1712963,"d":"277,475,718.17"},{"v":277475955.7986111,"d":"277,475,955.80"},{"v":55495143.63425926,"d":"55,495,143.63"},{"v":55495191.159722224,"d":"55,495,191.16"},{"v":221980574.53703704,"d":"221,980,574.54"},{"v":221980764.6388889,"d":"221,980,764.64"},{"$f":"IF(G12<=$D$13,$D$22*O11,0)","v":{"v":237.62731481481484,"d":"237.63"}}]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!F16","v":72},null,null,4,"2020-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":273478317.53472227,"d":"273,478,317.53"},{"v":54695663.506944455,"d":"54,695,663.51"},{"v":328214717.15277785,"d":"328,214,717.15"},{"v":328214951.38541675,"d":"328,214,951.39"},{"v":2770055.555555556,"d":"2,770,055.56"},{"v":54702452.858796306,"d":"54,702,452.86"},{"v":273512264.29398155,"d":"273,512,264.29"},{"v":273512498.52662045,"d":"273,512,498.53"},{"v":54702452.85879631,"d":"54,702,452.86"},{"v":54702499.70532409,"d":"54,702,499.71"},{"v":218809811.43518525,"d":"218,809,811.44"},{"v":218809998.82129636,"d":"218,809,998.82"},{"v":234.2326388888889,"d":"234.23"}]
["Срок, лет",null,null,{"$f":"D13/12","v":6},null,null,5,"2020-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":269514863.65740746,"d":"269,514,863.66"},{"v":53902972.73148149,"d":"53,902,972.73"},{"v":323458572.50000006,"d":"323,458,572.50"},{"v":323458803.33796304,"d":"323,458,803.34"},{"v":2729319.444444445,"d":"2,729,319.44"},{"v":53909762.08333334,"d":"53,909,762.08"},{"v":269548810.41666675,"d":"269,548,810.42"},{"v":269549041.25462973,"d":"269,549,041.25"},{"v":53909762.08333335,"d":"53,909,762.08"},{"v":53909808.25092595,"d":"53,909,808.25"},{"v":215639048.3333334,"d":"215,639,048.33"},{"v":215639233.00370377,"d":"215,639,233.00"},{"v":230.837962962963,"d":"230.84"}]
["Ставка в год",null,null,{"$f":"'Калькулятор лизинга'!F21/100","v":{"v":1167.55,"d":"116755.00%"}},null,null,6,"2020-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":265551409.78009266,"d":"265,551,409.78"},{"v":53110281.95601854,"d":"53,110,281.96"},{"v":318702427.8472223,"d":"318,702,427.85"},{"v":318702655.29050934,"d":"318,702,655.29"},{"v":2688583.333333334,"d":"2,688,583.33"},{"v":53117071.30787039,"d":"53,117,071.31"},{"v":265585356.53935194,"d":"265,585,356.54"},{"v":265585583.98263898,"d":"265,585,583.98"},{"v":53117071.30787039,"d":"53,117,071.31"},{"v":53117116.7965278,"d":"53,117,116.80"},{"v":212468285.23148155,"d":"212,468,285.23"},{"v":212468467.18611118,"d":"212,468,467.19"},{"v":227.44328703703707,"d":"227.44"}]
["Ставка в мес",null,null,{"$f":"D15/12","v":{"v":97.29583333333333,"d":"9729.58%"}},null,null,7,"2020-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":261587955.90277785,"d":"261,587,955.90"},{"v":52317591.180555575,"d":"52,317,591.18"},{"v":313946283.19444454,"d":"313,946,283.19"},{"v":313946507.24305564,"d":"313,946,507.24"},{"v":2647847.222222223,"d":"2,647,847.22"},{"v":52324380.532407425,"d":"52,324,380.53"},{"v":261621902.6620371,"d":"261,621,902.66"},{"v":261622126.7106482,"d":"261,622,126.71"},{"v":52324380.532407425,"d":"52,324,380.53"},{"v":52324425.34212965,"d":"52,324,425.34"},{"v":209297522.12962967,"d":"209,297,522.13"},{"v":209297701.36851856,"d":"209,297,701.37"},{"v":224.04861111111114,"d":"224.05"}]
["Аванс, %",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,'Калькулятор лизинга'!F24/100,Равномерное!D18/Равномерное!D10)","v":{"v":0.3,"d":"30%"}},null,null,8,"2020-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":257624502.02546304,"d":"257,624,502.03"},{"v":51524900.40509261,"d":"51,524,900.41"},{"v":309190138.54166675,"d":"309,190,138.54"},{"v":309190359.19560194,"d":"309,190,359.20"},{"v":2607111.111111112,"d":"2,607,111.11"},{"v":51531689.75694446,"d":"51,531,689.76"},{"v":257658448.78472227,"d":"257,658,448.78"},{"v":257658669.43865746,"d":"257,658,669.44"},{"v":51531689.756944455,"d":"51,531,689.76"},{"v":51531733.88773149,"d":"51,531,733.89"},{"v":206126759.02777782,"d":"206,126,759.03"},{"v":206126935.55092597,"d":"206,126,935.55"},{"v":220.65393518518525,"d":"220.65"}]
["Аванс",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,D10*D17,'Калькулятор лизинга'!F24)","v":{"v":1257000,"d":"1,257,000.00 "}},null,null,9,"2020-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":253661048.14814824,"d":"253,661,048.15"},{"v":50732209.62962965,"d":"50,732,209.63"},{"v":304433993.888889,"d":"304,433,993.89"},{"v":304434211.1481483,"d":"304,434,211.15"},{"v":2566375.000000001,"d":"2,566,375.00"},{"v":50738998.9814815,"d":"50,738,998.98"},{"v":253694994.90740752,"d":"253,694,994.91"},{"v":253695212.16666678,"d":"253,695,212.17"},{"v":50738998.98148151,"d":"50,738,998.98"},{"v":50739042.43333336,"d":"50,739,042.43"},{"v":202955995.92592603,"d":"202,955,995.93"},{"v":202956169.7333334,"d":"202,956,169.73"},{"v":217.25925925925932,"d":"217.26"}]
["Выкупной платеж",null,null,{"$f":"'Калькулятор лизинга'!F27","v":1000},null,null,10,"2020-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":249697594.27083343,"d":"249,697,594.27"},{"v":49939518.85416669,"d":"49,939,518.85"},{"v":299677849.2361112,"d":"299,677,849.24"},{"v":299678063.10069454,"d":"299,678,063.10"},{"v":2525638.88888889,"d":"2,525,638.89"},{"v":49946308.20601854,"d":"49,946,308.21"},{"v":249731541.0300927,"d":"249,731,541.03"},{"v":249731754.89467603,"d":"249,731,754.89"},{"v":49946308.20601854,"d":"49,946,308.21"},{"v":49946350.97893521,"d":"49,946,350.98"},{"v":199785232.82407415,"d":"199,785,232.82"},{"v":199785403.91574082,"d":"199,785,403.92"},{"v":213.8645833333334,"d":"213.86"}]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":{"v":0.2,"d":"20%"}},null,null,11,"2020-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":245734140.39351863,"d":"245,734,140.39"},{"v":49146828.07870373,"d":"49,146,828.08"},{"v":294921704.5833335,"d":"294,921,704.58"},{"v":294921915.0532409,"d":"294,921,915.05"},{"v":2484902.777777779,"d":"2,484,902.78"},{"v":49153617.43055558,"d":"49,153,617.43"},{"v":245768087.1527779,"d":"245,768,087.15"},{"v":245768297.6226853,"d":"245,768,297.62"},{"v":49153617.43055558,"d":"49,153,617.43"},{"v":49153659.524537064,"d":"49,153,659.52"},{"v":196614469.72222233,"d":"196,614,469.72"},{"v":196614638.09814826,"d":"196,614,638.10"},{"v":210.46990740740748,"d":"210.47"}]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":{"v":0.2,"d":"20%"}},null,null,12,"2021-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":241770686.51620382,"d":"241,770,686.52"},{"v":48354137.30324077,"d":"48,354,137.30"},{"v":290165559.9305557,"d":"290,165,559.93"},{"v":290165767.0057872,"d":"290,165,767.01"},{"v":2444166.666666668,"d":"2,444,166.67"},{"v":48360926.65509262,"d":"48,360,926.66"},{"v":241804633.27546307,"d":"241,804,633.28"},{"v":241804840.35069457,"d":"241,804,840.35"},{"v":48360926.65509262,"d":"48,360,926.66"},{"v":48360968.07013892,"d":"48,360,968.07"},{"v":193443706.62037045,"d":"193,443,706.62"},{"v":193443872.28055567,"d":"193,443,872.28"},{"v":207.07523148148158,"d":"207.08"}]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!F30/100/12","v":{"v":8.3333333333333331E-5,"d":"0.01%"}},null,null,13,"2021-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":237807232.638889,"d":"237,807,232.64"},{"v":47561446.527777806,"d":"47,561,446.53"},{"v":285409415.2777779,"d":"285,409,415.28"},{"v":285409618.9583335,"d":"285,409,618.96"},{"v":2403430.555555557,"d":"2,403,430.56"},{"v":47568235.87962966,"d":"47,568,235.88"},{"v":237841179.39814824,"d":"237,841,179.40"},{"v":237841383.0787038,"d":"237,841,383.08"},{"v":47568235.87962965,"d":"47,568,235.88"},{"v":47568276.61574076,"d":"47,568,276.62"},{"v":190272943.5185186,"d":"190,272,943.52"},{"v":190273106.46296304,"d":"190,273,106.46"},{"v":203.68055555555566,"d":"203.68"}]
["Сумма договора",null,null,{"$f":"M4","v":{"v":12503339147.500002,"d":"12,503,339,147.50"}},null,null,14,"2021-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":233843778.7615742,"d":"233,843,778.76"},{"v":46768755.75231484,"d":"46,768,755.75"},{"v":280653270.6250002,"d":"280,653,270.63"},{"v":280653470.9108798,"d":"280,653,470.91"},{"v":2362694.444444446,"d":"2,362,694.44"},{"v":46775545.104166694,"d":"46,775,545.10"},{"v":233877725.5208335,"d":"233,877,725.52"},{"v":233877925.80671313,"d":"233,877,925.81"},{"v":46775545.1041667,"d":"46,775,545.10"},{"v":46775585.16134263,"d":"46,775,585.16"},{"v":187102180.4166668,"d":"187,102,180.42"},{"v":187102340.6453705,"d":"187,102,340.65"},{"v":200.28587962962973,"d":"200.29"}]
["Удорожание",null,null,{"$f":"(M4-D10)/D10","v":{"v":2983.090488663485,"d":"298309.0%"}},null,null,15,"2021-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":229880324.8842594,"d":"229,880,324.88"},{"v":45976064.97685188,"d":"45,976,064.98"},{"v":275897125.9722224,"d":"275,897,125.97"},{"v":275897322.8634261,"d":"275,897,322.86"},{"v":2321958.333333335,"d":"2,321,958.33"},{"v":45982854.32870373,"d":"45,982,854.33"},{"v":229914271.64351866,"d":"229,914,271.64"},{"v":229914468.53472236,"d":"229,914,468.53"},{"v":45982854.32870373,"d":"45,982,854.33"},{"v":45982893.70694447,"d":"45,982,893.71"},{"v":183931417.31481493,"d":"183,931,417.31"},{"v":183931574.8277779,"d":"183,931,574.83"},{"v":196.8912037037038,"d":"196.89"}]
["Удорожание в год",null,null,{"$f":"D24/D14","v":{"v":497.1817481105808,"d":"49718.2%"}},null,null,16,"2021-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":225916871.0069446,"d":"225,916,871.01"},{"v":45183374.201388925,"d":"45,183,374.20"},{"v":271140981.31944466,"d":"271,140,981.32"},{"v":271141174.81597245,"d":"271,141,174.82"},{"v":2281222.222222224,"d":"2,281,222.22"},{"v":45190163.553240776,"d":"45,190,163.55"},{"v":225950817.76620388,"d":"225,950,817.77"},{"v":225951011.26273167,"d":"225,951,011.26"},{"v":45190163.553240776,"d":"45,190,163.55"},{"v":45190202.25254634,"d":"45,190,202.25"},{"v":180760654.2129631,"d":"180,760,654.21"},{"v":180760809.01018533,"d":"180,760,809.01"},{"v":193.4965277777779,"d":"193.50"}]
[{"$nulls":3},{"$f":"D25*1.65/(1-D17)","v":{"v":1171.9284062606548,"d":"117192.8%"}},null,null,17,"2021-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":221953417.1296298,"d":"221,953,417.13"},{"v":44390683.42592596,"d":"44,390,683.43"},{"v":266384836.66666687,"d":"266,384,836.67"},{"v":266385026.76851872,"d":"266,385,026.77"},{"v":2240486.111111113,"d":"2,240,486.11"},{"v":44397472.77777781,"d":"44,397,472.78"},{"v":221987363.88888904,"d":"221,987,363.89"},{"v":221987553.9907409,"d":"221,987,553.99"},{"v":44397472.77777781,"d":"44,397,472.78"},{"v":44397510.798148185,"d":"44,397,510.80"},{"v":177589891.11111122,"d":"177,589,891.11"},{"v":177590043.1925927,"d":"177,590,043.19"},{"v":190.101851851852,"d":"190.10"}]
["С учетом всех вычетов",null,null,{"$f":"N4-P4-T4","v":{"v":8335608468.633337,"d":"8,335,608,468.63"}},null,null,18,"2021-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":217989963.25231498,"d":"217,989,963.25"},{"v":43597992.650463,"d":"43,597,992.65"},{"v":261628692.01388907,"d":"261,628,692.01"},{"v":261628878.721065,"d":"261,628,878.72"},{"v":2199750.000000002,"d":"2,199,750.00"},{"v":43604782.00231485,"d":"43,604,782.00"},{"v":218023910.0115742,"d":"218,023,910.01"},{"v":218024096.71875015,"d":"218,024,096.72"},{"v":43604782.00231484,"d":"43,604,782.00"},{"v":43604819.34375003,"d":"43,604,819.34"},{"v":174419128.00925937,"d":"174,419,128.01"},{"v":174419277.37500012,"d":"174,419,277.38"},{"v":186.70717592592607,"d":"186.71"}]
[{"$nulls":6},19,"2021-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":214026509.37500018,"d":"214,026,509.38"},{"v":42805301.87500004,"d":"42,805,301.88"},{"v":256872547.3611113,"d":"256,872,547.36"},{"v":256872730.6736113,"d":"256,872,730.67"},{"v":2159013.888888891,"d":"2,159,013.89"},{"v":42812091.22685189,"d":"42,812,091.23"},{"v":214060456.13425943,"d":"214,060,456.13"},{"v":214060639.44675943,"d":"214,060,639.45"},{"v":42812091.22685189,"d":"42,812,091.23"},{"v":42812127.88935189,"d":"42,812,127.89"},{"v":171248364.90740755,"d":"171,248,364.91"},{"v":171248511.55740756,"d":"171,248,511.56"},{"v":183.31250000000014,"d":"183.31"}]
[{"$nulls":6},20,"2021-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":210063055.49768537,"d":"210,063,055.50"},{"v":42012611.099537075,"d":"42,012,611.10"},{"v":252116402.70833355,"d":"252,116,402.71"},{"v":252116582.6261576,"d":"252,116,582.63"},{"v":2118277.77777778,"d":"2,118,277.78"},{"v":42019400.451388925,"d":"42,019,400.45"},{"v":210097002.25694463,"d":"210,097,002.26"},{"v":210097182.1747687,"d":"210,097,182.17"},{"v":42019400.451388925,"d":"42,019,400.45"},{"v":42019436.43495374,"d":"42,019,436.43"},{"v":168077601.8055557,"d":"168,077,601.81"},{"v":168077745.73981494,"d":"168,077,745.74"},{"v":179.91782407407422,"d":"179.92"}]
[{"$nulls":6},21,"2021-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":206099601.62037057,"d":"206,099,601.62"},{"v":41219920.32407412,"d":"41,219,920.32"},{"v":247360258.0555558,"d":"247,360,258.06"},{"v":247360434.57870394,"d":"247,360,434.58"},{"v":2077541.6666666686,"d":"2,077,541.67"},{"v":41226709.67592597,"d":"41,226,709.68"},{"v":206133548.37962982,"d":"206,133,548.38"},{"v":206133724.90277797,"d":"206,133,724.90"},{"v":41226709.67592597,"d":"41,226,709.68"},{"v":41226744.980555594,"d":"41,226,744.98"},{"v":164906838.70370385,"d":"164,906,838.70"},{"v":164906979.92222238,"d":"164,906,979.92"},{"v":176.52314814814832,"d":"176.52"}]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,22,"2021-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":202136147.74305576,"d":"202,136,147.74"},{"v":40427229.54861116,"d":"40,427,229.55"},{"v":242604113.40277803,"d":"242,604,113.40"},{"v":242604286.53125024,"d":"242,604,286.53"},{"v":2036805.5555555574,"d":"2,036,805.56"},{"v":40434018.90046301,"d":"40,434,018.90"},{"v":202170094.502315,"d":"202,170,094.50"},{"v":202170267.63078722,"d":"202,170,267.63"},{"v":40434018.90046301,"d":"40,434,018.90"},{"v":40434053.526157446,"d":"40,434,053.53"},{"v":161736075.601852,"d":"161,736,075.60"},{"v":161736214.10462978,"d":"161,736,214.10"},{"v":173.12847222222237,"d":"173.13"}]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,23,"2021-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":198172693.86574093,"d":"198,172,693.87"},{"v":39634538.77314819,"d":"39,634,538.77"},{"v":237847968.7500002,"d":"237,847,968.75"},{"v":237848138.4837965,"d":"237,848,138.48"},{"v":1996069.4444444461,"d":"1,996,069.44"},{"v":39641328.12500004,"d":"39,641,328.13"},{"v":198206640.62500018,"d":"198,206,640.63"},{"v":198206810.35879648,"d":"198,206,810.36"},{"v":39641328.12500004,"d":"39,641,328.13"},{"v":39641362.0717593,"d":"39,641,362.07"},{"v":158565312.50000015,"d":"158,565,312.50"},{"v":158565448.2870372,"d":"158,565,448.29"},{"v":169.73379629629645,"d":"169.73"}]
[{"$nulls":6},24,"2022-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":194209239.9884261,"d":"194,209,239.99"},{"v":38841847.99768522,"d":"38,841,848.00"},{"v":233091824.09722242,"d":"233,091,824.10"},{"v":233091990.43634278,"d":"233,091,990.44"},{"v":1955333.333333335,"d":"1,955,333.33"},{"v":38848637.34953707,"d":"38,848,637.35"},{"v":194243186.74768534,"d":"194,243,186.75"},{"v":194243353.0868057,"d":"194,243,353.09"},{"v":38848637.34953707,"d":"38,848,637.35"},{"v":38848670.61736114,"d":"38,848,670.62"},{"v":155394549.39814827,"d":"155,394,549.40"},{"v":155394682.46944457,"d":"155,394,682.47"},{"v":166.3391203703705,"d":"166.34"}]
[{"$nulls":6},25,"2022-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":190245786.11111125,"d":"190,245,786.11"},{"v":38049157.22222225,"d":"38,049,157.22"},{"v":228335679.4444446,"d":"228,335,679.44"},{"v":228335842.38888904,"d":"228,335,842.39"},{"v":1914597.2222222236,"d":"1,914,597.22"},{"v":38055946.574074104,"d":"38,055,946.57"},{"v":190279732.8703705,"d":"190,279,732.87"},{"v":190279895.81481495,"d":"190,279,895.81"},{"v":38055946.574074104,"d":"38,055,946.57"},{"v":38055979.162962995,"d":"38,055,979.16"},{"v":152223786.29629642,"d":"152,223,786.30"},{"v":152223916.65185195,"d":"152,223,916.65"},{"v":162.94444444444457,"d":"162.94"}]
[{"$nulls":6},26,"2022-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":186282332.23379645,"d":"186,282,332.23"},{"v":37256466.44675929,"d":"37,256,466.45"},{"v":223579534.79166684,"d":"223,579,534.79"},{"v":223579694.34143534,"d":"223,579,694.34"},{"v":1873861.1111111124,"d":"1,873,861.11"},{"v":37263255.79861114,"d":"37,263,255.80"},{"v":186316278.9930557,"d":"186,316,278.99"},{"v":186316438.5428242,"d":"186,316,438.54"},{"v":37263255.79861114,"d":"37,263,255.80"},{"v":37263287.70856484,"d":"37,263,287.71"},{"v":149053023.19444457,"d":"149,053,023.19"},{"v":149053150.83425936,"d":"149,053,150.83"},{"v":159.54976851851862,"d":"159.55"}]
[{"$nulls":6},27,"2022-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":182318878.3564816,"d":"182,318,878.36"},{"v":36463775.67129632,"d":"36,463,775.67"},{"v":218823390.13888904,"d":"218,823,390.14"},{"v":218823546.29398164,"d":"218,823,546.29"},{"v":1833125.0000000012,"d":"1,833,125.00"},{"v":36470565.02314817,"d":"36,470,565.02"},{"v":182352825.11574087,"d":"182,352,825.12"},{"v":182352981.27083346,"d":"182,352,981.27"},{"v":36470565.02314817,"d":"36,470,565.02"},{"v":36470596.25416669,"d":"36,470,596.25"},{"v":145882260.0925927,"d":"145,882,260.09"},{"v":145882385.01666677,"d":"145,882,385.02"},{"v":156.1550925925927,"d":"156.16"}]
[{"$nulls":6},28,"2022-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":178355424.47916678,"d":"178,355,424.48"},{"v":35671084.89583336,"d":"35,671,084.90"},{"v":214067245.48611122,"d":"214,067,245.49"},{"v":214067398.24652788,"d":"214,067,398.25"},{"v":1792388.88888889,"d":"1,792,388.89"},{"v":35677874.24768521,"d":"35,677,874.25"},{"v":178389371.23842603,"d":"178,389,371.24"},{"v":178389523.9988427,"d":"178,389,524.00"},{"v":35677874.24768521,"d":"35,677,874.25"},{"v":35677904.79976854,"d":"35,677,904.80"},{"v":142711496.99074084,"d":"142,711,496.99"},{"v":142711619.19907415,"d":"142,711,619.20"},{"v":152.76041666666677,"d":"152.76"}]
[{"$nulls":6},29,"2022-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":174391970.60185194,"d":"174,391,970.60"},{"v":34878394.12037039,"d":"34,878,394.12"},{"v":209311100.83333343,"d":"209,311,100.83"},{"v":209311250.19907418,"d":"209,311,250.20"},{"v":1751652.7777777787,"d":"1,751,652.78"},{"v":34885183.47222224,"d":"34,885,183.47"},{"v":174425917.3611112,"d":"174,425,917.36"},{"v":174426066.72685194,"d":"174,426,066.73"},{"v":34885183.47222224,"d":"34,885,183.47"},{"v":34885213.34537039,"d":"34,885,213.35"},{"v":139540733.88888896,"d":"139,540,733.89"},{"v":139540853.38148156,"d":"139,540,853.38"},{"v":149.36574074074082,"d":"149.37"}]
[{"$nulls":6},30,"2022-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":170428516.72453713,"d":"170,428,516.72"},{"v":34085703.344907425,"d":"34,085,703.34"},{"v":204554956.18055567,"d":"204,554,956.18"},{"v":204555102.15162048,"d":"204,555,102.15"},{"v":1710916.6666666674,"d":"1,710,916.67"},{"v":34092492.696759276,"d":"34,092,492.70"},{"v":170462463.4837964,"d":"170,462,463.48"},{"v":170462609.4548612,"d":"170,462,609.45"},{"v":34092492.696759276,"d":"34,092,492.70"},{"v":34092521.89097224,"d":"34,092,521.89"},{"v":136369970.7870371,"d":"136,369,970.79"},{"v":136370087.56388897,"d":"136,370,087.56"},{"v":145.9710648148149,"d":"145.97"}]
[{"$nulls":6},31,"2022-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":166465062.8472223,"d":"166,465,062.85"},{"v":33293012.569444463,"d":"33,293,012.57"},{"v":199798811.52777785,"d":"199,798,811.53"},{"v":199798954.10416675,"d":"199,798,954.10"},{"v":1670180.5555555562,"d":"1,670,180.56"},{"v":33299801.921296313,"d":"33,299,801.92"},{"v":166499009.60648155,"d":"166,499,009.61"},{"v":166499152.18287045,"d":"166,499,152.18"},{"v":33299801.921296313,"d":"33,299,801.92"},{"v":33299830.43657409,"d":"33,299,830.44"},{"v":133199207.68518524,"d":"133,199,207.69"},{"v":133199321.74629636,"d":"133,199,321.75"},{"v":142.57638888888894,"d":"142.58"}]
[{"$nulls":6},32,"2022-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":162501608.96990746,"d":"162,501,608.97"},{"v":32500321.793981493,"d":"32,500,321.79"},{"v":195042666.87500006,"d":"195,042,666.88"},{"v":195042806.056713,"d":"195,042,806.06"},{"v":1629444.444444445,"d":"1,629,444.44"},{"v":32507111.145833343,"d":"32,507,111.15"},{"v":162535555.72916672,"d":"162,535,555.73"},{"v":162535694.91087967,"d":"162,535,694.91"},{"v":32507111.145833343,"d":"32,507,111.15"},{"v":32507138.982175935,"d":"32,507,138.98"},{"v":130028444.58333337,"d":"130,028,444.58"},{"v":130028555.92870374,"d":"130,028,555.93"},{"v":139.18171296296302,"d":"139.18"}]
[{"$nulls":6},33,"2022-10-01",{"$f":"IF(G42<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"v":6789.351851851853,"d":"6,789.35"},{"v":158538155.09259266,"d":"158,538,155.09"},{"v":31707631.018518534,"d":"31,707,631.02"},{"v":190286522.2222223,"d":"190,286,522.22"},{"v":190286658.00925934,"d":"190,286,658.01"},{"v":1588708.3333333337,"d":"1,588,708.33"},{"v":31714420.370370384,"d":"31,714,420.37"},{"v":158572101.8518519,"d":"158,572,101.85"},{"v":158572237.63888896,"d":"158,572,237.64"},{"v":31714420.370370384,"d":"31,714,420.37"},{"v":31714447.52777779,"d":"31,714,447.53"},{"v":126857681.48148152,"d":"126,857,681.48"},{"v":126857790.11111116,"d":"126,857,790.11"},{"v":135.78703703703707,"d":"135.79"}]
[{"$nulls":6},34,"2022-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"$f":"IF(G43<=$D$13,O42*$D$16,0)","v":{"v":154574701.21527782,"d":"154,574,701.22"}},{"v":30914940.243055567,"d":"30,914,940.24"},{"v":185530377.56944448,"d":"185,530,377.57"},{"v":185530509.96180558,"d":"185,530,509.96"},{"$f":"IF(G43<=$D$13,O42-I43-J43,0)","v":{"v":1547972.2222222225,"d":"1,547,972.22"}},{"v":30921729.594907418,"d":"30,921,729.59"},{"v":154608647.97453707,"d":"154,608,647.97"},{"v":154608780.36689818,"d":"154,608,780.37"},{"v":30921729.594907418,"d":"30,921,729.59"},{"v":30921756.073379636,"d":"30,921,756.07"},{"v":123686918.37962966,"d":"123,686,918.38"},{"v":123687024.29351854,"d":"123,687,024.29"},{"v":132.39236111111114,"d":"132.39"}]
[{"$nulls":6},35,"2022-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":150611247.33796299,"d":"150,611,247.34"},{"v":30122249.467592597,"d":"30,122,249.47"},{"v":180774232.9166667,"d":"180,774,232.92"},{"v":180774361.91435188,"d":"180,774,361.91"},{"v":1507236.1111111112,"d":"1,507,236.11"},{"v":30129038.819444448,"d":"30,129,038.82"},{"v":150645194.09722224,"d":"150,645,194.10"},{"v":150645323.09490743,"d":"150,645,323.09"},{"v":30129038.819444448,"d":"30,129,038.82"},{"v":30129064.618981488,"d":"30,129,064.62"},{"v":120516155.27777779,"d":"120,516,155.28"},{"v":120516258.47592595,"d":"120,516,258.48"},{"v":128.9976851851852,"d":"129.00"}]
[{"$nulls":6},36,"2023-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":146647793.46064815,"d":"146,647,793.46"},{"v":29329558.69212963,"d":"29,329,558.69"},{"$f":"IF(G45<=$D$13,SUM(I45:L45),0)+IF(G45=$D$13,$D$19,0)","v":{"v":176018088.2638889,"d":"176,018,088.26"}},{"v":176018213.86689815,"d":"176,018,213.87"},{"v":1466500,"d":"1,466,500.00"},{"v":29336348.04398148,"d":"29,336,348.04"},{"$f":"IF(G45<=$D$13,M45-P45,0)","v":{"v":146681740.2199074,"d":"146,681,740.22"}},{"v":146681865.82291666,"d":"146,681,865.82"},{"v":29336348.04398148,"d":"29,336,348.04"},{"v":29336373.164583333,"d":"29,336,373.16"},{"$f":"Q45-S45","v":{"v":117345392.17592593,"d":"117,345,392.18"}},{"v":117345492.65833333,"d":"117,345,492.66"},{"v":125.60300925925927,"d":"125.60"}]
[{"$nulls":6},37,"2023-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":142684339.58333334,"d":"142,684,339.58"},{"v":28536867.91666667,"d":"28,536,867.92"},{"v":171261943.6111111,"d":"171,261,943.61"},{"v":171262065.81944445,"d":"171,262,065.82"},{"v":1425763.8888888888,"d":"1,425,763.89"},{"v":28543657.268518522,"d":"28,543,657.27"},{"v":142718286.3425926,"d":"142,718,286.34"},{"v":142718408.55092594,"d":"142,718,408.55"},{"v":28543657.268518522,"d":"28,543,657.27"},{"v":28543681.71018519,"d":"28,543,681.71"},{"v":114174629.07407407,"d":"114,174,629.07"},{"v":114174726.84074076,"d":"114,174,726.84"},{"v":122.20833333333333,"d":"122.21"}]
[{"$nulls":6},38,"2023-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":138720885.7060185,"d":"138,720,885.71"},{"v":27744177.1412037,"d":"27,744,177.14"},{"v":166505798.9583333,"d":"166,505,798.96"},{"v":166505917.77199072,"d":"166,505,917.77"},{"v":1385027.7777777775,"d":"1,385,027.78"},{"v":27750966.493055552,"d":"27,750,966.49"},{"v":138754832.46527776,"d":"138,754,832.47"},{"v":138754951.27893516,"d":"138,754,951.28"},{"v":27750966.493055552,"d":"27,750,966.49"},{"v":27750990.255787034,"d":"27,750,990.26"},{"v":111003865.97222221,"d":"111,003,865.97"},{"v":111003961.02314813,"d":"111,003,961.02"},{"v":118.81365740740739,"d":"118.81"}]
[{"$nulls":6},39,"2023-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":134757431.82870367,"d":"134,757,431.83"},{"v":26951486.365740735,"d":"26,951,486.37"},{"v":161749654.30555552,"d":"161,749,654.31"},{"v":161749769.72453701,"d":"161,749,769.72"},{"v":1344291.6666666663,"d":"1,344,291.67"},{"v":26958275.717592586,"d":"26,958,275.72"},{"v":134791378.58796293,"d":"134,791,378.59"},{"v":134791494.00694442,"d":"134,791,494.01"},{"v":26958275.717592586,"d":"26,958,275.72"},{"v":26958298.801388886,"d":"26,958,298.80"},{"v":107833102.87037034,"d":"107,833,102.87"},{"v":107833195.20555553,"d":"107,833,195.21"},{"v":115.41898148148145,"d":"115.42"}]
[{"$nulls":6},40,"2023-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":130793977.95138885,"d":"130,793,977.95"},{"v":26158795.590277772,"d":"26,158,795.59"},{"v":156993509.65277773,"d":"156,993,509.65"},{"v":156993621.67708328,"d":"156,993,621.68"},{"v":1303555.555555555,"d":"1,303,555.56"},{"v":26165584.942129623,"d":"26,165,584.94"},{"v":130827924.7106481,"d":"130,827,924.71"},{"v":130828036.73495366,"d":"130,828,036.73"},{"v":26165584.942129623,"d":"26,165,584.94"},{"v":26165607.346990734,"d":"26,165,607.35"},{"v":104662339.76851848,"d":"104,662,339.77"},{"v":104662429.38796292,"d":"104,662,429.39"},{"v":112.02430555555551,"d":"112.02"}]
[{"$nulls":6},41,"2023-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":126830524.07407403,"d":"126,830,524.07"},{"v":25366104.814814806,"d":"25,366,104.81"},{"v":152237364.99999994,"d":"152,237,365.00"},{"v":152237473.62962958,"d":"152,237,473.63"},{"v":1262819.4444444438,"d":"1,262,819.44"},{"v":25372894.166666657,"d":"25,372,894.17"},{"v":126864470.83333328,"d":"126,864,470.83"},{"v":126864579.46296291,"d":"126,864,579.46"},{"v":25372894.166666657,"d":"25,372,894.17"},{"v":25372915.892592583,"d":"25,372,915.89"},{"v":101491576.66666663,"d":"101,491,576.67"},{"v":101491663.57037033,"d":"101,491,663.57"},{"v":108.62962962962958,"d":"108.63"}]
[{"$nulls":6},42,"2023-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":122867070.1967592,"d":"122,867,070.20"},{"v":24573414.03935184,"d":"24,573,414.04"},{"v":147481220.34722215,"d":"147,481,220.35"},{"v":147481325.58217585,"d":"147,481,325.58"},{"v":1222083.3333333326,"d":"1,222,083.33"},{"v":24580203.39120369,"d":"24,580,203.39"},{"v":122901016.95601846,"d":"122,901,016.96"},{"v":122901122.19097216,"d":"122,901,122.19"},{"v":24580203.391203694,"d":"24,580,203.39"},{"v":24580224.438194435,"d":"24,580,224.44"},{"v":98320813.56481478,"d":"98,320,813.56"},{"v":98320897.75277773,"d":"98,320,897.75"},{"v":105.23495370370365,"d":"105.23"}]
[{"$nulls":6},43,"2023-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":118903616.31944437,"d":"118,903,616.32"},{"v":23780723.263888877,"d":"23,780,723.26"},{"v":142725075.69444436,"d":"142,725,075.69"},{"v":142725177.53472215,"d":"142,725,177.53"},{"v":1181347.2222222213,"d":"1,181,347.22"},{"v":23787512.615740728,"d":"23,787,512.62"},{"v":118937563.07870363,"d":"118,937,563.08"},{"v":118937664.9189814,"d":"118,937,664.92"},{"v":23787512.615740728,"d":"23,787,512.62"},{"v":23787532.983796284,"d":"23,787,532.98"},{"v":95150050.4629629,"d":"95,150,050.46"},{"v":95150131.93518512,"d":"95,150,131.94"},{"v":101.84027777777771,"d":"101.84"}]
[{"$nulls":6},44,"2023-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":114940162.44212954,"d":"114,940,162.44"},{"v":22988032.48842591,"d":"22,988,032.49"},{"v":137968931.04166657,"d":"137,968,931.04"},{"v":137969029.48726842,"d":"137,969,029.49"},{"v":1140611.11111111,"d":"1,140,611.11"},{"v":22994821.84027776,"d":"22,994,821.84"},{"v":114974109.2013888,"d":"114,974,109.20"},{"v":114974207.64699066,"d":"114,974,207.65"},{"v":22994821.84027776,"d":"22,994,821.84"},{"v":22994841.529398132,"d":"22,994,841.53"},{"v":91979287.36111104,"d":"91,979,287.36"},{"v":91979366.11759253,"d":"91,979,366.12"},{"v":98.44560185185178,"d":"98.45"}]
[{"$nulls":6},45,"2023-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":110976708.56481472,"d":"110,976,708.56"},{"v":22195341.712962944,"d":"22,195,341.71"},{"v":133212786.38888876,"d":"133,212,786.39"},{"v":133212881.43981469,"d":"133,212,881.44"},{"v":1099874.9999999988,"d":"1,099,875.00"},{"v":22202131.064814795,"d":"22,202,131.06"},{"v":111010655.32407397,"d":"111,010,655.32"},{"v":111010750.3749999,"d":"111,010,750.38"},{"v":22202131.064814795,"d":"22,202,131.06"},{"v":22202150.07499998,"d":"22,202,150.08"},{"v":88808524.25925918,"d":"88,808,524.26"},{"v":88808600.29999992,"d":"88,808,600.30"},{"v":95.05092592592584,"d":"95.05"}]
[{"$nulls":6},46,"2023-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":107013254.68749988,"d":"107,013,254.69"},{"v":21402650.937499978,"d":"21,402,650.94"},{"v":128456641.73611096,"d":"128,456,641.74"},{"v":128456733.39236096,"d":"128,456,733.39"},{"v":1059138.8888888876,"d":"1,059,138.89"},{"v":21409440.28935183,"d":"21,409,440.29"},{"v":107047201.44675913,"d":"107,047,201.45"},{"v":107047293.10300913,"d":"107,047,293.10"},{"v":21409440.28935183,"d":"21,409,440.29"},{"v":21409458.62060183,"d":"21,409,458.62"},{"v":85637761.15740731,"d":"85,637,761.16"},{"v":85637834.4824073,"d":"85,637,834.48"},{"v":91.6562499999999,"d":"91.66"}]
[{"$nulls":6},47,"2023-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":103049800.81018506,"d":"103,049,800.81"},{"v":20609960.162037015,"d":"20,609,960.16"},{"v":123700497.08333318,"d":"123,700,497.08"},{"v":123700585.34490725,"d":"123,700,585.34"},{"v":1018402.7777777766,"d":"1,018,402.78"},{"v":20616749.513888866,"d":"20,616,749.51"},{"v":103083747.56944431,"d":"103,083,747.57"},{"v":103083835.83101839,"d":"103,083,835.83"},{"v":20616749.513888866,"d":"20,616,749.51"},{"v":20616767.166203678,"d":"20,616,767.17"},{"v":82466998.05555545,"d":"82,466,998.06"},{"v":82467068.66481471,"d":"82,467,068.66"},{"v":88.26157407407396,"d":"88.26"}]
[{"$nulls":6},48,"2024-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":99086346.93287025,"d":"99,086,346.93"},{"v":19817269.386574052,"d":"19,817,269.39"},{"v":118944352.4305554,"d":"118,944,352.43"},{"v":118944437.29745355,"d":"118,944,437.30"},{"v":977666.6666666656,"d":"977,666.67"},{"v":19824058.738425903,"d":"19,824,058.74"},{"v":99120293.6921295,"d":"99,120,293.69"},{"v":99120378.55902764,"d":"99,120,378.56"},{"v":19824058.7384259,"d":"19,824,058.74"},{"v":19824075.71180553,"d":"19,824,075.71"},{"v":79296234.9537036,"d":"79,296,234.95"},{"v":79296302.84722212,"d":"79,296,302.85"},{"v":84.86689814814805,"d":"84.87"}]
[{"$nulls":6},49,"2024-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":95122893.05555545,"d":"95,122,893.06"},{"v":19024578.61111109,"d":"19,024,578.61"},{"v":114188207.77777764,"d":"114,188,207.78"},{"v":114188289.24999987,"d":"114,188,289.25"},{"v":936930.5555555546,"d":"936,930.56"},{"v":19031367.96296294,"d":"19,031,367.96"},{"v":95156839.8148147,"d":"95,156,839.81"},{"v":95156921.28703693,"d":"95,156,921.29"},{"v":19031367.96296294,"d":"19,031,367.96"},{"v":19031384.257407386,"d":"19,031,384.26"},{"v":76125471.85185176,"d":"76,125,471.85"},{"v":76125537.02962954,"d":"76,125,537.03"},{"v":81.47222222222213,"d":"81.47"}]
[{"$nulls":6},50,"2024-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":91159439.17824064,"d":"91,159,439.18"},{"v":18231887.83564813,"d":"18,231,887.84"},{"v":109432063.12499988,"d":"109,432,063.13"},{"v":109432141.20254618,"d":"109,432,141.20"},{"v":896194.4444444436,"d":"896,194.44"},{"v":18238677.18749998,"d":"18,238,677.19"},{"v":91193385.9374999,"d":"91,193,385.94"},{"v":91193464.0150462,"d":"91,193,464.02"},{"v":18238677.18749998,"d":"18,238,677.19"},{"v":18238692.803009238,"d":"18,238,692.80"},{"v":72954708.74999991,"d":"72,954,708.75"},{"v":72954771.21203695,"d":"72,954,771.21"},{"v":78.0775462962962,"d":"78.08"}]
[{"$nulls":6},51,"2024-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":87195985.30092584,"d":"87,195,985.30"},{"v":17439197.060185168,"d":"17,439,197.06"},{"v":104675918.4722221,"d":"104,675,918.47"},{"v":104675993.15509248,"d":"104,675,993.16"},{"v":855458.3333333326,"d":"855,458.33"},{"v":17445986.41203702,"d":"17,445,986.41"},{"v":87229932.06018509,"d":"87,229,932.06"},{"v":87230006.74305546,"d":"87,230,006.74"},{"v":17445986.41203702,"d":"17,445,986.41"},{"v":17446001.348611094,"d":"17,446,001.35"},{"v":69783945.64814807,"d":"69,783,945.65"},{"v":69784005.39444438,"d":"69,784,005.39"},{"v":74.6828703703703,"d":"74.68"}]
[{"$nulls":6},52,"2024-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":83232531.42361103,"d":"83,232,531.42"},{"v":16646506.284722207,"d":"16,646,506.28"},{"v":99919773.81944434,"d":"99,919,773.82"},{"v":99919845.10763879,"d":"99,919,845.11"},{"v":814722.2222222215,"d":"814,722.22"},{"v":16653295.63657406,"d":"16,653,295.64"},{"v":83266478.18287028,"d":"83,266,478.18"},{"v":83266549.47106473,"d":"83,266,549.47"},{"v":16653295.636574058,"d":"16,653,295.64"},{"v":16653309.894212946,"d":"16,653,309.89"},{"v":66613182.546296224,"d":"66,613,182.55"},{"v":66613239.576851785,"d":"66,613,239.58"},{"v":71.28819444444437,"d":"71.29"}]
[{"$nulls":6},53,"2024-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":79269077.54629624,"d":"79,269,077.55"},{"v":15853815.509259248,"d":"15,853,815.51"},{"v":95163629.1666666,"d":"95,163,629.17"},{"v":95163697.06018512,"d":"95,163,697.06"},{"v":773986.1111111105,"d":"773,986.11"},{"v":15860604.8611111,"d":"15,860,604.86"},{"v":79303024.3055555,"d":"79,303,024.31"},{"v":79303092.19907402,"d":"79,303,092.20"},{"v":15860604.861111099,"d":"15,860,604.86"},{"v":15860618.439814804,"d":"15,860,618.44"},{"v":63442419.444444396,"d":"63,442,419.44"},{"v":63442473.75925921,"d":"63,442,473.76"},{"v":67.89351851851846,"d":"67.89"}]
[{"$nulls":6},54,"2024-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":75305623.66898143,"d":"75,305,623.67"},{"v":15061124.733796287,"d":"15,061,124.73"},{"v":90407484.51388882,"d":"90,407,484.51"},{"v":90407549.01273142,"d":"90,407,549.01"},{"v":733249.9999999995,"d":"733,250.00"},{"v":15067914.08564814,"d":"15,067,914.09"},{"v":75339570.42824069,"d":"75,339,570.43"},{"v":75339634.92708328,"d":"75,339,634.93"},{"v":15067914.085648138,"d":"15,067,914.09"},{"v":15067926.985416658,"d":"15,067,926.99"},{"v":60271656.34259255,"d":"60,271,656.34"},{"v":60271707.941666625,"d":"60,271,707.94"},{"v":64.49884259259254,"d":"64.50"}]
[{"$nulls":6},55,"2024-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":71342169.79166663,"d":"71,342,169.79"},{"v":14268433.958333327,"d":"14,268,433.96"},{"v":85651339.86111106,"d":"85,651,339.86"},{"v":85651400.96527773,"d":"85,651,400.97"},{"v":692513.8888888885,"d":"692,513.89"},{"v":14275223.31018518,"d":"14,275,223.31"},{"v":71376116.55092588,"d":"71,376,116.55"},{"v":71376177.65509255,"d":"71,376,177.66"},{"v":14275223.310185177,"d":"14,275,223.31"},{"v":14275235.53101851,"d":"14,275,235.53"},{"v":57100893.2407407,"d":"57,100,893.24"},{"v":57100942.12407404,"d":"57,100,942.12"},{"v":61.10416666666663,"d":"61.10"}]
[{"$nulls":6},56,"2024-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":67378715.91435182,"d":"67,378,715.91"},{"v":13475743.182870366,"d":"13,475,743.18"},{"v":80895195.20833328,"d":"80,895,195.21"},{"v":80895252.91782403,"d":"80,895,252.92"},{"v":651777.7777777775,"d":"651,777.78"},{"v":13482532.534722218,"d":"13,482,532.53"},{"v":67412662.67361106,"d":"67,412,662.67"},{"v":67412720.3831018,"d":"67,412,720.38"},{"v":13482532.534722213,"d":"13,482,532.53"},{"v":13482544.076620363,"d":"13,482,544.08"},{"v":53930130.13888885,"d":"53,930,130.14"},{"v":53930176.30648144,"d":"53,930,176.31"},{"v":57.70949074074071,"d":"57.71"}]
[{"$nulls":6},57,"2024-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":63415262.037037015,"d":"63,415,262.04"},{"v":12683052.407407403,"d":"12,683,052.41"},{"v":76139050.55555552,"d":"76,139,050.56"},{"v":76139104.87037034,"d":"76,139,104.87"},{"v":611041.6666666665,"d":"611,041.67"},{"v":12689841.759259256,"d":"12,689,841.76"},{"v":63449208.79629627,"d":"63,449,208.80"},{"v":63449263.11111108,"d":"63,449,263.11"},{"v":12689841.759259254,"d":"12,689,841.76"},{"v":12689852.622222217,"d":"12,689,852.62"},{"v":50759367.037037015,"d":"50,759,367.04"},{"v":50759410.48888887,"d":"50,759,410.49"},{"v":54.31481481481479,"d":"54.31"}]
[{"$nulls":6},58,"2024-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":59451808.15972221,"d":"59,451,808.16"},{"v":11890361.631944442,"d":"11,890,361.63"},{"v":71382905.90277776,"d":"71,382,905.90"},{"v":71382956.82291666,"d":"71,382,956.82"},{"v":570305.5555555555,"d":"570,305.56"},{"v":11897150.983796295,"d":"11,897,150.98"},{"v":59485754.91898146,"d":"59,485,754.92"},{"v":59485805.83912035,"d":"59,485,805.84"},{"v":11897150.983796293,"d":"11,897,150.98"},{"v":11897161.16782407,"d":"11,897,161.17"},{"v":47588603.93518517,"d":"47,588,603.94"},{"v":47588644.67129628,"d":"47,588,644.67"},{"v":50.92013888888887,"d":"50.92"}]
[{"$nulls":6},59,"2024-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":55488354.2824074,"d":"55,488,354.28"},{"v":11097670.856481481,"d":"11,097,670.86"},{"v":66626761.25,"d":"66,626,761.25"},{"v":66626808.77546296,"d":"66,626,808.78"},{"v":529569.4444444445,"d":"529,569.44"},{"v":11104460.208333334,"d":"11,104,460.21"},{"v":55522301.041666664,"d":"55,522,301.04"},{"v":55522348.56712963,"d":"55,522,348.57"},{"v":11104460.208333334,"d":"11,104,460.21"},{"v":11104469.713425927,"d":"11,104,469.71"},{"v":44417840.83333333,"d":"44,417,840.83"},{"v":44417878.8537037,"d":"44,417,878.85"},{"v":47.525462962962955,"d":"47.53"}]
[{"$nulls":6},60,"2025-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":51524900.4050926,"d":"51,524,900.41"},{"v":10304980.08101852,"d":"10,304,980.08"},{"v":61870616.59722223,"d":"61,870,616.60"},{"v":61870660.72800927,"d":"61,870,660.73"},{"v":488833.3333333334,"d":"488,833.33"},{"v":10311769.432870373,"d":"10,311,769.43"},{"v":51558847.16435186,"d":"51,558,847.16"},{"v":51558891.295138896,"d":"51,558,891.30"},{"v":10311769.432870373,"d":"10,311,769.43"},{"v":10311778.25902778,"d":"10,311,778.26"},{"v":41247077.731481485,"d":"41,247,077.73"},{"v":41247113.03611112,"d":"41,247,113.04"},{"v":44.13078703703704,"d":"44.13"}]
[{"$nulls":6},61,"2025-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":47561446.52777778,"d":"47,561,446.53"},{"v":9512289.305555558,"d":"9,512,289.31"},{"v":57114471.944444455,"d":"57,114,471.94"},{"v":57114512.68055557,"d":"57,114,512.68"},{"v":448097.22222222225,"d":"448,097.22"},{"v":9519078.65740741,"d":"9,519,078.66"},{"v":47595393.287037045,"d":"47,595,393.29"},{"v":47595434.02314816,"d":"47,595,434.02"},{"v":9519078.657407409,"d":"9,519,078.66"},{"v":9519086.804629631,"d":"9,519,086.80"},{"v":38076314.629629634,"d":"38,076,314.63"},{"v":38076347.218518525,"d":"38,076,347.22"},{"v":40.736111111111114,"d":"40.74"}]
[{"$nulls":6},62,"2025-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":43597992.65046296,"d":"43,597,992.65"},{"v":8719598.530092593,"d":"8,719,598.53"},{"v":52358327.29166667,"d":"52,358,327.29"},{"v":52358364.63310186,"d":"52,358,364.63"},{"v":407361.1111111111,"d":"407,361.11"},{"v":8726387.881944446,"d":"8,726,387.88"},{"v":43631939.409722224,"d":"43,631,939.41"},{"v":43631976.75115741,"d":"43,631,976.75"},{"v":8726387.881944446,"d":"8,726,387.88"},{"v":8726395.350231482,"d":"8,726,395.35"},{"v":34905551.527777776,"d":"34,905,551.53"},{"v":34905581.40092593,"d":"34,905,581.40"},{"v":37.34143518518518,"d":"37.34"}]
[{"$nulls":6},63,"2025-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":39634538.77314815,"d":"39,634,538.77"},{"v":7926907.754629631,"d":"7,926,907.75"},{"v":47602182.638888896,"d":"47,602,182.64"},{"v":47602216.58564816,"d":"47,602,216.59"},{"v":366625,"d":"366,625.00"},{"v":7933697.106481482,"d":"7,933,697.11"},{"v":39668485.53240741,"d":"39,668,485.53"},{"v":39668519.47916667,"d":"39,668,519.48"},{"v":7933697.106481482,"d":"7,933,697.11"},{"v":7933703.895833335,"d":"7,933,703.90"},{"v":31734788.42592593,"d":"31,734,788.43"},{"v":31734815.583333336,"d":"31,734,815.58"},{"v":33.94675925925926,"d":"33.95"}]
[{"$nulls":6},64,"2025-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":35671084.895833336,"d":"35,671,084.90"},{"v":7134216.979166668,"d":"7,134,216.98"},{"v":42846037.98611112,"d":"42,846,037.99"},{"v":42846068.538194455,"d":"42,846,068.54"},{"v":325888.8888888889,"d":"325,888.89"},{"v":7141006.33101852,"d":"7,141,006.33"},{"v":35705031.6550926,"d":"35,705,031.66"},{"v":35705062.20717593,"d":"35,705,062.21"},{"v":7141006.33101852,"d":"7,141,006.33"},{"v":7141012.441435187,"d":"7,141,012.44"},{"v":28564025.32407408,"d":"28,564,025.32"},{"v":28564049.765740745,"d":"28,564,049.77"},{"v":30.552083333333332,"d":"30.55"}]
[{"$nulls":6},65,"2025-06-01",{"$f":"IF(G74<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"v":6789.351851851853,"d":"6,789.35"},{"v":31707631.01851852,"d":"31,707,631.02"},{"v":6341526.203703704,"d":"6,341,526.20"},{"$f":"IF(G74<=$D$13,SUM(I74:L74),0)+IF(G74=$D$13,$D$19,0)","v":{"v":38089893.333333336,"d":"38,089,893.33"}},{"v":38089920.490740746,"d":"38,089,920.49"},{"v":285152.77777777775,"d":"285,152.78"},{"v":6348315.555555556,"d":"6,348,315.56"},{"v":31741577.77777778,"d":"31,741,577.78"},{"v":31741604.935185187,"d":"31,741,604.94"},{"v":6348315.555555556,"d":"6,348,315.56"},{"v":6348320.9870370375,"d":"6,348,320.99"},{"v":25393262.222222224,"d":"25,393,262.22"},{"v":25393283.94814815,"d":"25,393,283.95"},{"v":27.157407407407405,"d":"27.16"}]
[{"$nulls":6},66,"2025-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"$f":"IF(G75<=$D$13,I75*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"$f":"IF(G75<=$D$13,O74*$D$16,0)","v":{"v":27744177.1412037,"d":"27,744,177.14"}},{"$f":"IF(G75<=$D$13,K75*$D$20,0)","v":{"v":5548835.428240741,"d":"5,548,835.43"}},{"v":33333748.680555552,"d":"33,333,748.68"},{"$f":"M75+W75","v":{"v":33333772.443287034,"d":"33,333,772.44"}},{"$f":"IF(G75<=$D$13,O74-I75-J75,0)","v":{"v":244416.66666666663,"d":"244,416.67"}},{"$f":"IF($D$31=\"нет\",0,J75+L75+IF(G75=$D$13,$D$19*$D$20/(1+$D$20),0))","v":{"v":5555624.780092592,"d":"5,555,624.78"}},{"$f":"IF(G75<=$D$13,M75-P75,0)","v":{"v":27778123.90046296,"d":"27,778,123.90"}},{"$f":"Q75+W75","v":{"v":27778147.66319444,"d":"27,778,147.66"}},{"$f":"IF($D$32=\"да\",Q75*$D$21,0)","v":{"v":5555624.780092592,"d":"5,555,624.78"}},{"$f":"IF($D$32=\"да\",R75*$D$21,0)","v":{"v":5555629.532638889,"d":"5,555,629.53"}},{"$f":"Q75-S75","v":{"v":22222499.120370366,"d":"22,222,499.12"}},{"$f":"R75-T75","v":{"v":22222518.13055555,"d":"22,222,518.13"}},{"v":23.762731481481477,"d":"23.76"}]
[{"$nulls":6},67,"2025-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":23780723.263888884,"d":"23,780,723.26"},{"v":4756144.652777777,"d":"4,756,144.65"},{"v":28577604.027777772,"d":"28,577,604.03"},{"v":28577624.39583333,"d":"28,577,624.40"},{"v":203680.5555555555,"d":"203,680.56"},{"v":4762934.004629629,"d":"4,762,934.00"},{"v":23814670.02314814,"d":"23,814,670.02"},{"v":23814690.391203698,"d":"23,814,690.39"},{"v":4762934.004629629,"d":"4,762,934.00"},{"v":4762938.07824074,"d":"4,762,938.08"},{"v":19051736.018518515,"d":"19,051,736.02"},{"v":19051752.312962957,"d":"19,051,752.31"},{"$f":"IF(G76<=$D$13,$D$22*O75,0)","v":{"v":20.36805555555555,"d":"20.37"}}]
[{"$nulls":6},68,"2025-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":19817269.38657407,"d":"19,817,269.39"},{"v":3963453.8773148144,"d":"3,963,453.88"},{"v":23821459.374999996,"d":"23,821,459.38"},{"v":23821476.348379627,"d":"23,821,476.35"},{"v":162944.44444444438,"d":"162,944.44"},{"v":3970243.229166666,"d":"3,970,243.23"},{"v":19851216.14583333,"d":"19,851,216.15"},{"v":19851233.11921296,"d":"19,851,233.12"},{"v":3970243.229166666,"d":"3,970,243.23"},{"v":3970246.623842592,"d":"3,970,246.62"},{"v":15880972.916666662,"d":"15,880,972.92"},{"v":15880986.495370368,"d":"15,880,986.50"},{"v":16.973379629629626,"d":"16.97"}]
[{"$nulls":6},69,"2025-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":15853815.509259254,"d":"15,853,815.51"},{"v":3170763.1018518507,"d":"3,170,763.10"},{"v":19065314.722222216,"d":"19,065,314.72"},{"v":19065328.30092592,"d":"19,065,328.30"},{"v":122208.33333333326,"d":"122,208.33"},{"v":3177552.4537037024,"d":"3,177,552.45"},{"v":15887762.268518515,"d":"15,887,762.27"},{"v":15887775.847222218,"d":"15,887,775.85"},{"v":3177552.4537037034,"d":"3,177,552.45"},{"v":3177555.1694444437,"d":"3,177,555.17"},{"v":12710209.814814812,"d":"12,710,209.81"},{"v":12710220.677777775,"d":"12,710,220.68"},{"v":13.578703703703697,"d":"13.58"}]
[{"$nulls":6},70,"2025-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":11890361.631944437,"d":"11,890,361.63"},{"v":2378072.3263888876,"d":"2,378,072.33"},{"v":14309170.069444437,"d":"14,309,170.07"},{"v":14309180.253472215,"d":"14,309,180.25"},{"v":81472.22222222213,"d":"81,472.22"},{"v":2384861.6782407393,"d":"2,384,861.68"},{"v":11924308.391203698,"d":"11,924,308.39"},{"v":11924318.575231476,"d":"11,924,318.58"},{"v":2384861.6782407397,"d":"2,384,861.68"},{"v":2384863.7150462954,"d":"2,384,863.72"},{"v":9539446.712962959,"d":"9,539,446.71"},{"v":9539454.86018518,"d":"9,539,454.86"},{"v":10.184027777777771,"d":"10.18"}]
[{"$nulls":6},71,"2025-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":7926907.754629621,"d":"7,926,907.75"},{"v":1585381.5509259244,"d":"1,585,381.55"},{"v":9553025.416666657,"d":"9,553,025.42"},{"v":9553032.20601851,"d":"9,553,032.21"},{"v":40736.111111111015,"d":"40,736.11"},{"v":1592170.9027777764,"d":"1,592,170.90"},{"v":7960854.513888881,"d":"7,960,854.51"},{"v":7960861.303240732,"d":"7,960,861.30"},{"v":1592170.9027777761,"d":"1,592,170.90"},{"v":1592172.2606481465,"d":"1,592,172.26"},{"v":6368683.6111111045,"d":"6,368,683.61"},{"v":6368689.042592586,"d":"6,368,689.04"},{"v":6.789351851851844,"d":"6.79"}]
[{"$nulls":6},72,"2026-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":3963453.8773148055,"d":"3,963,453.88"},{"v":792690.7754629612,"d":"792,690.78"},{"v":4797880.763888878,"d":"4,797,880.76"},{"v":4797884.158564804,"d":"4,797,884.16"},{"v":-1.0095391189679503E-10,"d":"-0.00"},{"v":799646.7939814796,"d":"799,646.79"},{"v":3998233.9699073983,"d":"3,998,233.97"},{"v":3998237.364583324,"d":"3,998,237.36"},{"v":799646.7939814797,"d":"799,646.79"},{"v":799647.4729166649,"d":"799,647.47"},{"v":3198587.175925919,"d":"3,198,587.18"},{"v":3198589.891666659,"d":"3,198,589.89"},{"v":3.3946759259259176,"d":"3.39"}]
[{"$nulls":6},73,"2026-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},74,"2026-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},75,"2026-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},76,"2026-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},77,"2026-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},78,"2026-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},79,"2026-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},80,"2026-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},81,"2026-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},82,"2026-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},83,"2026-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},84,"2027-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},85,"2027-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},86,"2027-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},87,"2027-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},88,"2027-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},89,"2027-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},90,"2027-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},91,"2027-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},92,"2027-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},93,"2027-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},94,"2027-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},95,"2027-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},96,"2028-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},97,"2028-02-01",{"$f":"IF(G106<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},98,"2028-03-01",0,0,{"$f":"IF(G107<=$D$13,O106*$D$16,0)","v":0},0,0,0,{"$f":"IF(G107<=$D$13,O106-I107-J107,0)","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":6},99,"2028-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},100,"2028-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},101,"2028-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},102,"2028-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},103,"2028-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},104,"2028-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},105,"2028-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},106,"2028-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},107,"2028-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},108,"2029-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},109,"2029-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},110,"2029-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},111,"2029-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},112,"2029-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},113,"2029-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},114,"2029-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},115,"2029-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},116,"2029-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},117,"2029-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},118,"2029-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},119,"2029-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},120,"2030-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},121,"2030-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},122,"2030-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},123,"2030-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},124,"2030-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},125,"2030-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},126,"2030-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},127,"2030-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},128,"2030-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},129,"2030-10-01",{"$f":"IF(G138<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":0},0,0,0,{"$f":"IF(G138<=$D$13,SUM(I138:L138),0)+IF(G138=$D$13,$D$19,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},130,"2030-11-01",0,{"$f":"IF(G139<=$D$13,I139*$D$20,0)","v":0},{"$f":"IF(G139<=$D$13,O138*$D$16,0)","v":0},{"$f":"IF(G139<=$D$13,K139*$D$20,0)","v":0},0,{"$f":"M139+W139","v":0},{"$f":"IF(G139<=$D$13,O138-I139-J139,0)","v":0},{"$f":"IF($D$31=\"нет\",0,J139+L139+IF(G139=$D$13,$D$19*$D$20/(1+$D$20),0))","v":0},{"$f":"IF(G139<=$D$13,M139-P139,0)","v":0},{"$f":"Q139+W139","v":0},{"$f":"IF($D$32=\"да\",Q139*$D$21,0)","v":0},{"$f":"IF($D$32=\"да\",R139*$D$21,0)","v":0},{"$f":"Q139-S139","v":0},{"$f":"R139-T139","v":0},0]
[{"$nulls":6},131,"2030-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(G140<=$D$13,$D$22*O139,0)","v":0}]
[{"$nulls":6},132,"2031-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},133,"2031-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},134,"2031-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},135,"2031-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},136,"2031-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},137,"2031-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},138,"2031-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},139,"2031-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},140,"2031-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},141,"2031-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},142,"2031-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},143,"2031-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},144,"2032-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},145,"2032-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},146,"2032-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},147,"2032-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},148,"2032-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},149,"2032-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},150,"2032-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},151,"2032-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},152,"2032-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},153,"2032-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},154,"2032-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},155,"2032-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},156,"2033-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},157,"2033-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},158,"2033-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},159,"2033-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},160,"2033-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},161,"2033-06-01",{"$f":"IF(G170<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},162,"2033-07-01",0,0,{"$f":"IF(G171<=$D$13,O170*$D$16,0)","v":0},0,0,0,{"$f":"IF(G171<=$D$13,O170-I171-J171,0)","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":6},163,"2033-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},164,"2033-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},165,"2033-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},166,"2033-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},167,"2033-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},168,"2034-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},169,"2034-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},170,"2034-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},171,"2034-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},172,"2034-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},173,"2034-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},174,"2034-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},175,"2034-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},176,"2034-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},177,"2034-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},178,"2034-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},179,"2034-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},180,"2035-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(G189<=$D$13,$D$22*O188,0)","v":0}]

{"sheet":"Персональный","index":3,"n_rows":186,"n_cols":12,"rows_kept":186,"hidden":true}
[]
[null,null,{"$f":"XIRR(C6:C186,A6:A186,)","v":{"v":-0.21917076781392103,"d":"-21.92%"}},null,{"$f":"XIRR(E6:E186,A6:A186,)","v":{"v":-0.3212141625583172,"d":"-32.12%"}},"ЭП",{"$f":"XIRR(G6:G186,A6:A186,)","v":{"v":-0.3747106738388539,"d":"-37.47%"}},null,"возмещение ндс",{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},"страхование",{"$f":"'Калькулятор лизинга'!F30/100/12","v":{"v":8.3333333333333331E-5,"d":"0.01%"}}]
[null,null,{"$f":"SUM(C7:C186)+C5","v":{"v":3208000,"d":"3,208,000.00"}},{"$f":"SUM(D7:D186)+D5","v":{"v":534666.6666666667,"d":"534,666.67"}},{"$f":"SUM(E7:E186)+E5","v":{"v":2673333.333333334,"d":"2,673,333.33"}},{"$f":"SUM(F5:F186)","v":{"v":534666.6666666664,"d":"534,666.67"}},null,null,"учет расходов",{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"}]
[null,null,"Лизинговый платеж","Возмещение НДС","Поток без НДС","Экономия НП","Поток без НДС и НП"]
["Аванс",null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,'Калькулятор лизинга'!K5*'Калькулятор лизинга'!F24/100,'Калькулятор лизинга'!F24)","v":{"v":1257000,"d":"1,257,000.00"}},{"$f":"IF($J$2=\"нет\",0,C5*'Калькулятор лизинга'!K11/(100+'Калькулятор лизинга'!K11))","v":{"v":209500,"d":"209,500.00"}},{"$f":"C5-D5","v":{"v":1047500,"d":"1,047,500.00"}},{"$f":"IF($J$3=\"да\",E5*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":209500,"d":"209,500.00"}}]
["2020-01-01",null,{"$f":"-('Калькулятор лизинга'!K5-C5)","v":{"v":-2933000,"d":"-2,933,000.00"}},null,{"$f":"C6-D5","v":{"v":-3142500,"d":"-3,142,500.00"}},null,{"$f":"E6+F5","v":{"v":-2933000,"d":"-2,933,000.00"}}]
["2020-02-01",1,{"$f":"IF(B7<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y5,0)+IF(B7='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C7*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"$f":"C7-D7","v":{"v":41666.666666666664,"d":"41,666.67"}},{"$f":"IF($J$3=\"да\",E7*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"$f":"E7-F7","v":{"v":33333.33333333333,"d":"33,333.33"}}]
["2020-03-01",2,{"$f":"IF(B8<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y6,0)+IF(B8='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C8*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E8*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2020-04-01",3,{"$f":"IF(B9<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y7,0)+IF(B9='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C9*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E9*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2020-05-01",4,{"$f":"IF(B10<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y8,0)+IF(B10='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C10*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E10*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2020-06-01",5,{"$f":"IF(B11<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y9,0)+IF(B11='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C11*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E11*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2020-07-01",6,{"$f":"IF(B12<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y10,0)+IF(B12='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C12*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E12*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2020-08-01",7,{"$f":"IF(B13<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y11,0)+IF(B13='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C13*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E13*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2020-09-01",8,{"$f":"IF(B14<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y12,0)+IF(B14='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C14*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E14*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2020-10-01",9,{"$f":"IF(B15<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y13,0)+IF(B15='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C15*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E15*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2020-11-01",10,{"$f":"IF(B16<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y14,0)+IF(B16='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C16*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E16*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2020-12-01",11,{"$f":"IF(B17<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y15,0)+IF(B17='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C17*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E17*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-01-01",12,{"$f":"IF(B18<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y16,0)+IF(B18='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C18*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E18*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2021-02-01",13,{"$f":"IF(B19<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y17,0)+IF(B19='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C19*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E19*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2021-03-01",14,{"$f":"IF(B20<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y18,0)+IF(B20='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C20*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E20*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2021-04-01",15,{"$f":"IF(B21<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y19,0)+IF(B21='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C21*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E21*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2021-05-01",16,{"$f":"IF(B22<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y20,0)+IF(B22='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C22*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E22*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2021-06-01",17,{"$f":"IF(B23<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y21,0)+IF(B23='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C23*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E23*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-07-01",18,{"$f":"IF(B24<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y22,0)+IF(B24='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C24*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E24*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-08-01",19,{"$f":"IF(B25<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y23,0)+IF(B25='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C25*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E25*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-09-01",20,{"$f":"IF(B26<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y24,0)+IF(B26='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C26*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E26*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-10-01",21,{"$f":"IF(B27<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y25,0)+IF(B27='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C27*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E27*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-11-01",22,{"$f":"IF(B28<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y26,0)+IF(B28='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C28*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E28*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2021-12-01",23,{"$f":"IF(B29<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y27,0)+IF(B29='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C29*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E29*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-01-01",24,{"$f":"IF(B30<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y28,0)+IF(B30='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C30*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E30*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-02-01",25,{"$f":"IF(B31<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y29,0)+IF(B31='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C31*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E31*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-03-01",26,{"$f":"IF(B32<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y30,0)+IF(B32='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C32*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E32*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-04-01",27,{"$f":"IF(B33<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y31,0)+IF(B33='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C33*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E33*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-05-01",28,{"$f":"IF(B34<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y32,0)+IF(B34='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C34*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E34*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-06-01",29,{"$f":"IF(B35<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y33,0)+IF(B35='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C35*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E35*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-07-01",30,{"$f":"IF(B36<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y34,0)+IF(B36='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C36*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E36*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-08-01",31,{"$f":"IF(B37<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y35,0)+IF(B37='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C37*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E37*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-09-01",32,{"$f":"IF(B38<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y36,0)+IF(B38='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$2=\"нет\",0,C38*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":8333.333333333334,"d":"8,333.33"}},{"v":41666.666666666664,"d":"41,666.67"},{"$f":"IF($J$3=\"да\",E38*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":8333.333333333332,"d":"8,333.33"}},{"v":33333.33333333333,"d":"33,333.33"}]
["2022-10-01",33,{"$f":"IF(B39<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y37,0)+IF(B39='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C39*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"$f":"C39-D39","v":{"v":50000,"d":"50,000.00"}},{"$f":"IF($J$3=\"да\",E39*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"$f":"E39-F39","v":{"v":40000,"d":"40,000.00"}}]
["2022-11-01",34,{"$f":"IF(B40<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y38,0)+IF(B40='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C40*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E40*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2022-12-01",35,{"$f":"IF(B41<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y39,0)+IF(B41='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C41*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E41*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2023-01-01",36,{"$f":"IF(B42<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y40,0)+IF(B42='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":60000,"d":"60,000.00"}},{"$f":"IF($J$2=\"нет\",0,C42*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":10000,"d":"10,000.00"}},{"v":50000,"d":"50,000.00"},{"$f":"IF($J$3=\"да\",E42*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":10000,"d":"10,000.00"}},{"v":40000,"d":"40,000.00"}]
["2023-02-01",37,{"$f":"IF(B43<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y41,0)+IF(B43='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C43*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E43*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-03-01",38,{"$f":"IF(B44<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y42,0)+IF(B44='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C44*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E44*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-04-01",39,{"$f":"IF(B45<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y43,0)+IF(B45='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C45*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E45*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-05-01",40,{"$f":"IF(B46<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y44,0)+IF(B46='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C46*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E46*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-06-01",41,{"$f":"IF(B47<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y45,0)+IF(B47='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C47*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E47*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-07-01",42,{"$f":"IF(B48<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y46,0)+IF(B48='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C48*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E48*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-08-01",43,{"$f":"IF(B49<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y47,0)+IF(B49='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C49*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E49*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-09-01",44,{"$f":"IF(B50<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y48,0)+IF(B50='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C50*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E50*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-10-01",45,{"$f":"IF(B51<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y49,0)+IF(B51='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C51*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E51*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-11-01",46,{"$f":"IF(B52<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y50,0)+IF(B52='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C52*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E52*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2023-12-01",47,{"$f":"IF(B53<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y51,0)+IF(B53='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C53*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E53*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-01-01",48,{"$f":"IF(B54<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y52,0)+IF(B54='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C54*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E54*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-02-01",49,{"$f":"IF(B55<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y53,0)+IF(B55='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C55*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E55*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-03-01",50,{"$f":"IF(B56<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y54,0)+IF(B56='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C56*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E56*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-04-01",51,{"$f":"IF(B57<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y55,0)+IF(B57='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C57*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E57*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-05-01",52,{"$f":"IF(B58<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y56,0)+IF(B58='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C58*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E58*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-06-01",53,{"$f":"IF(B59<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y57,0)+IF(B59='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C59*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E59*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-07-01",54,{"$f":"IF(B60<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y58,0)+IF(B60='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C60*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E60*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-08-01",55,{"$f":"IF(B61<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y59,0)+IF(B61='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C61*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E61*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-09-01",56,{"$f":"IF(B62<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y60,0)+IF(B62='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C62*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E62*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-10-01",57,{"$f":"IF(B63<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y61,0)+IF(B63='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C63*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E63*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-11-01",58,{"$f":"IF(B64<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y62,0)+IF(B64='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C64*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E64*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2024-12-01",59,{"$f":"IF(B65<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y63,0)+IF(B65='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C65*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E65*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-01-01",60,{"$f":"IF(B66<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y64,0)+IF(B66='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C66*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E66*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-02-01",61,{"$f":"IF(B67<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y65,0)+IF(B67='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C67*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E67*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-03-01",62,{"$f":"IF(B68<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y66,0)+IF(B68='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C68*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E68*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-04-01",63,{"$f":"IF(B69<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y67,0)+IF(B69='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C69*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E69*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-05-01",64,{"$f":"IF(B70<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y68,0)+IF(B70='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C70*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E70*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-06-01",65,{"$f":"IF(B71<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y69,0)+IF(B71='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C71*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},{"$f":"C71-D71","v":0},{"$f":"IF($J$3=\"да\",E71*'Калькулятор лизинга'!$K$9/100,0)","v":0},{"$f":"E71-F71","v":0}]
["2025-07-01",66,{"$f":"IF(B72<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y70,0)+IF(B72='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C72*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E72*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-08-01",67,{"$f":"IF(B73<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y71,0)+IF(B73='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C73*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E73*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-09-01",68,{"$f":"IF(B74<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y72,0)+IF(B74='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C74*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E74*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-10-01",69,{"$f":"IF(B75<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y73,0)+IF(B75='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C75*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E75*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-11-01",70,{"$f":"IF(B76<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y74,0)+IF(B76='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C76*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E76*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2025-12-01",71,{"$f":"IF(B77<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y75,0)+IF(B77='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C77*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E77*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-01-01",72,{"$f":"IF(B78<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y76,0)+IF(B78='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":{"v":1000,"d":"1,000.00"}},{"$f":"IF($J$2=\"нет\",0,C78*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":{"v":166.66666666666666,"d":"166.67"}},{"v":833.3333333333334,"d":"833.33"},{"$f":"IF($J$3=\"да\",E78*'Калькулятор лизинга'!$K$9/100,0)","v":{"v":166.66666666666669,"d":"166.67"}},{"v":666.6666666666667,"d":"666.67"}]
["2026-02-01",73,{"$f":"IF(B79<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y77,0)+IF(B79='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C79*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E79*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-03-01",74,{"$f":"IF(B80<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y78,0)+IF(B80='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C80*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E80*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-04-01",75,{"$f":"IF(B81<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y79,0)+IF(B81='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C81*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E81*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-05-01",76,{"$f":"IF(B82<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y80,0)+IF(B82='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C82*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E82*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-06-01",77,{"$f":"IF(B83<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y81,0)+IF(B83='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C83*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E83*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-07-01",78,{"$f":"IF(B84<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y82,0)+IF(B84='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C84*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E84*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-08-01",79,{"$f":"IF(B85<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y83,0)+IF(B85='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C85*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E85*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-09-01",80,{"$f":"IF(B86<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y84,0)+IF(B86='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C86*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E86*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-10-01",81,{"$f":"IF(B87<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y85,0)+IF(B87='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C87*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E87*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-11-01",82,{"$f":"IF(B88<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y86,0)+IF(B88='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C88*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E88*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2026-12-01",83,{"$f":"IF(B89<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y87,0)+IF(B89='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C89*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E89*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-01-01",84,{"$f":"IF(B90<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y88,0)+IF(B90='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C90*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E90*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-02-01",85,{"$f":"IF(B91<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y89,0)+IF(B91='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C91*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E91*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-03-01",86,{"$f":"IF(B92<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y90,0)+IF(B92='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C92*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E92*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-04-01",87,{"$f":"IF(B93<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y91,0)+IF(B93='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C93*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E93*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-05-01",88,{"$f":"IF(B94<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y92,0)+IF(B94='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C94*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E94*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-06-01",89,{"$f":"IF(B95<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y93,0)+IF(B95='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C95*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E95*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-07-01",90,{"$f":"IF(B96<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y94,0)+IF(B96='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C96*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E96*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-08-01",91,{"$f":"IF(B97<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y95,0)+IF(B97='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C97*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E97*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-09-01",92,{"$f":"IF(B98<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y96,0)+IF(B98='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C98*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E98*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-10-01",93,{"$f":"IF(B99<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y97,0)+IF(B99='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C99*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E99*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-11-01",94,{"$f":"IF(B100<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y98,0)+IF(B100='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C100*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E100*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2027-12-01",95,{"$f":"IF(B101<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y99,0)+IF(B101='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C101*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E101*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-01-01",96,{"$f":"IF(B102<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y100,0)+IF(B102='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C102*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E102*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-02-01",97,{"$f":"IF(B103<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y101,0)+IF(B103='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C103*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},{"$f":"C103-D103","v":0},{"$f":"IF($J$3=\"да\",E103*'Калькулятор лизинга'!$K$9/100,0)","v":0},{"$f":"E103-F103","v":0}]
["2028-03-01",98,{"$f":"IF(B104<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y102,0)+IF(B104='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C104*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E104*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-04-01",99,{"$f":"IF(B105<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y103,0)+IF(B105='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C105*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E105*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-05-01",100,{"$f":"IF(B106<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y104,0)+IF(B106='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C106*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E106*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-06-01",101,{"$f":"IF(B107<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y105,0)+IF(B107='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C107*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E107*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-07-01",102,{"$f":"IF(B108<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y106,0)+IF(B108='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C108*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E108*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-08-01",103,{"$f":"IF(B109<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y107,0)+IF(B109='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C109*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E109*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-09-01",104,{"$f":"IF(B110<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y108,0)+IF(B110='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C110*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E110*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-10-01",105,{"$f":"IF(B111<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y109,0)+IF(B111='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C111*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E111*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-11-01",106,{"$f":"IF(B112<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y110,0)+IF(B112='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C112*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E112*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2028-12-01",107,{"$f":"IF(B113<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y111,0)+IF(B113='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C113*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E113*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-01-01",108,{"$f":"IF(B114<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y112,0)+IF(B114='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C114*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E114*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-02-01",109,{"$f":"IF(B115<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y113,0)+IF(B115='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C115*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E115*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-03-01",110,{"$f":"IF(B116<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y114,0)+IF(B116='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C116*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E116*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-04-01",111,{"$f":"IF(B117<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y115,0)+IF(B117='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C117*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E117*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-05-01",112,{"$f":"IF(B118<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y116,0)+IF(B118='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C118*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E118*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-06-01",113,{"$f":"IF(B119<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y117,0)+IF(B119='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C119*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E119*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-07-01",114,{"$f":"IF(B120<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y118,0)+IF(B120='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C120*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E120*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-08-01",115,{"$f":"IF(B121<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y119,0)+IF(B121='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C121*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E121*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-09-01",116,{"$f":"IF(B122<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y120,0)+IF(B122='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C122*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E122*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-10-01",117,{"$f":"IF(B123<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y121,0)+IF(B123='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C123*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E123*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-11-01",118,{"$f":"IF(B124<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y122,0)+IF(B124='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C124*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E124*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2029-12-01",119,{"$f":"IF(B125<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y123,0)+IF(B125='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C125*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E125*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-01-01",120,{"$f":"IF(B126<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y124,0)+IF(B126='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C126*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E126*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-02-01",121,{"$f":"IF(B127<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y125,0)+IF(B127='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C127*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E127*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-03-01",122,{"$f":"IF(B128<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y126,0)+IF(B128='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C128*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E128*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-04-01",123,{"$f":"IF(B129<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y127,0)+IF(B129='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C129*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E129*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-05-01",124,{"$f":"IF(B130<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y128,0)+IF(B130='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C130*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E130*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-06-01",125,{"$f":"IF(B131<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y129,0)+IF(B131='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C131*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E131*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-07-01",126,{"$f":"IF(B132<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y130,0)+IF(B132='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C132*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E132*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-08-01",127,{"$f":"IF(B133<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y131,0)+IF(B133='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C133*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E133*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-09-01",128,{"$f":"IF(B134<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y132,0)+IF(B134='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C134*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E134*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-10-01",129,{"$f":"IF(B135<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y133,0)+IF(B135='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C135*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},{"$f":"C135-D135","v":0},{"$f":"IF($J$3=\"да\",E135*'Калькулятор лизинга'!$K$9/100,0)","v":0},{"$f":"E135-F135","v":0}]
["2030-11-01",130,{"$f":"IF(B136<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y134,0)+IF(B136='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C136*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E136*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2030-12-01",131,{"$f":"IF(B137<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y135,0)+IF(B137='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C137*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E137*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-01-01",132,{"$f":"IF(B138<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y136,0)+IF(B138='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C138*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E138*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-02-01",133,{"$f":"IF(B139<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y137,0)+IF(B139='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C139*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E139*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-03-01",134,{"$f":"IF(B140<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y138,0)+IF(B140='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C140*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E140*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-04-01",135,{"$f":"IF(B141<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y139,0)+IF(B141='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C141*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E141*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-05-01",136,{"$f":"IF(B142<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y140,0)+IF(B142='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C142*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E142*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-06-01",137,{"$f":"IF(B143<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y141,0)+IF(B143='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C143*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E143*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-07-01",138,{"$f":"IF(B144<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y142,0)+IF(B144='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C144*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E144*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-08-01",139,{"$f":"IF(B145<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y143,0)+IF(B145='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C145*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E145*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-09-01",140,{"$f":"IF(B146<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y144,0)+IF(B146='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C146*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E146*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-10-01",141,{"$f":"IF(B147<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y145,0)+IF(B147='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C147*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E147*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-11-01",142,{"$f":"IF(B148<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y146,0)+IF(B148='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C148*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E148*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2031-12-01",143,{"$f":"IF(B149<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y147,0)+IF(B149='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C149*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E149*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-01-01",144,{"$f":"IF(B150<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y148,0)+IF(B150='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C150*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E150*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-02-01",145,{"$f":"IF(B151<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y149,0)+IF(B151='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C151*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E151*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-03-01",146,{"$f":"IF(B152<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y150,0)+IF(B152='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C152*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E152*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-04-01",147,{"$f":"IF(B153<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y151,0)+IF(B153='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C153*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E153*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-05-01",148,{"$f":"IF(B154<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y152,0)+IF(B154='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C154*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E154*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-06-01",149,{"$f":"IF(B155<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y153,0)+IF(B155='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C155*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E155*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-07-01",150,{"$f":"IF(B156<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y154,0)+IF(B156='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C156*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E156*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-08-01",151,{"$f":"IF(B157<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y155,0)+IF(B157='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C157*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E157*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-09-01",152,{"$f":"IF(B158<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y156,0)+IF(B158='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C158*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E158*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-10-01",153,{"$f":"IF(B159<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y157,0)+IF(B159='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C159*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E159*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-11-01",154,{"$f":"IF(B160<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y158,0)+IF(B160='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C160*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E160*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2032-12-01",155,{"$f":"IF(B161<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y159,0)+IF(B161='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C161*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E161*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-01-01",156,{"$f":"IF(B162<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y160,0)+IF(B162='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C162*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E162*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-02-01",157,{"$f":"IF(B163<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y161,0)+IF(B163='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C163*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E163*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-03-01",158,{"$f":"IF(B164<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y162,0)+IF(B164='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C164*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E164*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-04-01",159,{"$f":"IF(B165<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y163,0)+IF(B165='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C165*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E165*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-05-01",160,{"$f":"IF(B166<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y164,0)+IF(B166='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C166*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E166*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-06-01",161,{"$f":"IF(B167<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y165,0)+IF(B167='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C167*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},{"$f":"C167-D167","v":0},{"$f":"IF($J$3=\"да\",E167*'Калькулятор лизинга'!$K$9/100,0)","v":0},{"$f":"E167-F167","v":0}]
["2033-07-01",162,{"$f":"IF(B168<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y166,0)+IF(B168='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C168*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E168*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-08-01",163,{"$f":"IF(B169<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y167,0)+IF(B169='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C169*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E169*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-09-01",164,{"$f":"IF(B170<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y168,0)+IF(B170='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C170*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E170*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-10-01",165,{"$f":"IF(B171<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y169,0)+IF(B171='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C171*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E171*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-11-01",166,{"$f":"IF(B172<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y170,0)+IF(B172='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C172*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E172*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2033-12-01",167,{"$f":"IF(B173<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y171,0)+IF(B173='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C173*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E173*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-01-01",168,{"$f":"IF(B174<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y172,0)+IF(B174='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C174*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E174*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-02-01",169,{"$f":"IF(B175<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y173,0)+IF(B175='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C175*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E175*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-03-01",170,{"$f":"IF(B176<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y174,0)+IF(B176='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C176*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E176*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-04-01",171,{"$f":"IF(B177<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y175,0)+IF(B177='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C177*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E177*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-05-01",172,{"$f":"IF(B178<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y176,0)+IF(B178='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C178*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E178*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-06-01",173,{"$f":"IF(B179<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y177,0)+IF(B179='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C179*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E179*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-07-01",174,{"$f":"IF(B180<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y178,0)+IF(B180='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C180*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E180*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-08-01",175,{"$f":"IF(B181<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y179,0)+IF(B181='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C181*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E181*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-09-01",176,{"$f":"IF(B182<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y180,0)+IF(B182='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C182*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E182*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-10-01",177,{"$f":"IF(B183<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y181,0)+IF(B183='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C183*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E183*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-11-01",178,{"$f":"IF(B184<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y182,0)+IF(B184='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C184*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E184*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2034-12-01",179,{"$f":"IF(B185<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y183,0)+IF(B185='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C185*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E185*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]
["2035-01-01",180,{"$f":"IF(B186<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y184,0)+IF(B186='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":0},{"$f":"IF($J$2=\"нет\",0,C186*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":0},0,{"$f":"IF($J$3=\"да\",E186*'Калькулятор лизинга'!$K$9/100,0)","v":0},0]

{"sheet":"Кредит аннуитет","index":4,"n_rows":189,"n_cols":28,"rows_kept":189,"hidden":true,"merged":[[5,6,6,6],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,27,6,27],[7,5,7,6],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[25,0,25,2],[27,0,27,2],[28,0,28,2],[30,0,30,2],[31,0,31,2],[34,0,34,2]]}
[{"$nulls":10},"На % не начисляется НДС",{"$nulls":3},"НДС на ОС возмещается сразу при постановке на учет",{"$nulls":7},"В затраты идет только часть процентов","Амортизация обычная"]
[]
[{"$nulls":6},"ЧИСТВНДОХ",{"$nulls":4},{"$f":"XIRR(L9:L189,H9:H189)","v":{"v":0.5439376890659332,"d":"54.39%"}},{"$f":"XIRR(M9:M189,H9:H189)","v":{"v":0.5454270422458649,"d":"54.54%"}},{"$nulls":5},{"$f":"XIRR(S9:S189,H9:H189)","v":{"v":1.0425814986228947,"d":"104.3%"}},null,{"$f":"XIRR(U9:U189,H9:H189)","v":{"v":0.39029864668846137,"d":"39.03%"}},{"$f":"XIRR(V9:V189,H9:H189)","v":{"v":0.3914508283138275,"d":"39.15%"}},null,null,{"$f":"SUM(W4:Y4)","v":{"v":1795350.5306662207,"d":"1,795,350.53"}},{"$f":"XIRR(Z9:Z189,H9:H189)","v":{"v":0.23323543667793276,"d":"23.3%"}},{"$f":"XIRR(AA9:AA189,H9:H189)","v":{"v":0.23408146500587465,"d":"23.4%"}}]
[{"$nulls":8},{"$f":"SUM(I8:I189)","v":{"v":2444166.6666666702,"d":"2,444,166.67"}},{"$f":"SUM(J8:J189)","v":{"v":488833.33333333407,"d":"488,833.33"}},{"$f":"SUM(K8:K189)","v":{"v":5473359.999999996,"d":"5,473,360.00"}},{"$f":"SUM(L10:L189)+D19","v":{"v":9663360,"d":"9,663,360.00"}},{"$f":"SUM(M10:M189)+D19","v":{"v":9675730.440241044,"d":"9,675,730.44"}},null,{"$f":"SUM(O8:O189)","v":{"v":698333.3333333334,"d":"698,333.33"}},{"$nulls":7},{"$f":"SUM(W10:W189)","v":{"v":1094671.9999999988,"d":"1,094,672.00"}},{"$f":"SUM(X10:X189)","v":{"v":698333.3333333328,"d":"698,333.33 "}},{"$f":"SUM(Y10:Y189)","v":{"v":2345.1973328891245,"d":"2,345.20 "}},null,null,{"$f":"SUM(AB10:AB189)","v":{"v":12370.4402410462,"d":"12,370.44 "}}]
[{"$nulls":10},"Ост ст-ть*% в мес"]
[{"$nulls":6},"Платеж",null,"Погашение стоимости имущества",null,"Процент по ставке","Кредитный платеж","Кредитный платеж со страхованием","Основной долг","Возмещение НДС","\"погашение\"","\"процент при НДС\"","\"остаточная стоимость без НДС\"","Поток без НДС","% по ставке ЦБ+3","Поток без НДС","Поток без НДС со страхованием","Экономия налога на прибыль от %","Экономия НП от амортизации","Экономия НП от страхования","Поток без НДС и НП","Поток без НДС и НП со страхованием","Страхование"]
[{"$nulls":8},"без НДС","НДС"]
[{"$nulls":5},"Собственные ср-ва",{"$nulls":5},{"$f":"SUM(I8:J8)","v":0},null,{"$f":"D11-D19","v":{"v":2933000,"d":"2,933,000.00"}},{"$f":"IF($D$37=\"да\",D12,0)","v":{"v":698333.3333333334,"d":"698,333.33"}}]
[{"$nulls":6},0,"2020-01-01",{"$nulls":3},{"$f":"-D11+D19","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"L9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$nulls":4},{"$f":"$D$13","v":{"v":3491666.6666666665,"d":"3,491,666.67"}},{"$f":"L9+O8","v":{"v":-2234666.6666666665,"d":"-2,234,666.67"}},null,{"$f":"L9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"U9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$nulls":3},{"$f":"U9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"Z9","v":{"v":-2933000,"d":"-2,933,000.00"}}]
[{"$nulls":6},1,"2020-02-01",{"$f":"IF(G10<=$D$14,(L10-K10)*1/(1+$D$20),0)","v":{"v":7176.404773588583,"d":"7,176.40"}},{"$f":"IF(G10<=$D$14,I10*$D$20,0)","v":{"v":1435.2809547177167,"d":"1,435.28"}},{"$f":"IF(G10<=$D$14,N8*$D$17,0)","v":{"v":108143.3142716937,"d":"108,143.31"}},{"$f":"IF(G10<=$D$14,-$D$29,0)","v":{"v":116755,"d":"116,755.00"}},{"$f":"L10+AB10","v":{"v":116999.41666666667,"d":"116,999.42"}},{"$f":"IF(G10<=$D$14,N8-I10-J10,0)","v":{"v":2924388.3142716936,"d":"2,924,388.31"}},null,{"$f":"IF(G10<=$D$14,-$E$29-Q10,0)","v":{"v":10252.006819412243,"d":"10,252.01"}},{"$f":"IF(G10<=$D$14,R9*$D$17,0)","v":{"v":128742.04079963536,"d":"128,742.04"}},{"$f":"IF(G10<=$D$14,R9-P10,0)","v":{"v":3481414.6598472544,"d":"3,481,414.66"}},{"$f":"IF(G10<=$D$14,P10+Q10,0)","v":{"v":138994.0476190476,"d":"138,994.05"}},{"$f":"IF(G10<=$D$14,IF($D$37=\"льготное\",K10,N8*($D$24+3%)/12),0)","v":{"v":7352.868055555556,"d":"7,352.87"}},{"$f":"L10-O8","v":{"v":-581578.3333333334,"d":"-581,578.33"}},{"$f":"M10-O8","v":{"v":-581333.9166666667,"d":"-581,333.92"}},{"$f":"IF($D$38=\"да\",K10*$D$23,0)","v":{"v":21628.66285433874,"d":"21,628.66 "}},{"$f":"IF(G10<=$D$21,IF($D$38=\"да\",($D$13)/$D$21*$D$23,0),0)","v":{"v":11638.88888888889,"d":"11,638.89"}},{"$f":"IF(G10<=$D$21,IF($D$38=\"да\",AB10*$D$23,0),0)","v":{"v":48.88333333333333,"d":"48.88"}},{"$f":"U10-W10-X10","v":{"v":-614845.885076561,"d":"-614,845.89"}},{"$f":"V10-X10-Y10-W10","v":{"v":-614650.3517432277,"d":"-614,650.35"}},{"$f":"N8*D24","v":{"v":244.41666666666666,"d":"244.42"}}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":{"v":4190000,"d":"4,190,000.00"}},null,null,2,"2020-03-01",{"$f":"IF(G11<=$D$14,(L11-K11)*1/(1+$D$20),0)","v":{"v":7441.0076364495035,"d":"7,441.01"}},{"$f":"IF(G11<=$D$14,I11*$D$20,0)","v":{"v":1488.2015272899007,"d":"1,488.20"}},{"$f":"IF(G11<=$D$14,N10*$D$17,0)","v":{"v":107825.7908362606,"d":"107,825.79"}},{"$f":"IF(G11<=$D$14,-$D$29,0)","v":{"v":116755,"d":"116,755.00"}},{"$f":"L11+AB11","v":{"v":116998.69902618931,"d":"116,998.70"}},{"$f":"IF(G11<=$D$14,N10-I11-J11,0)","v":{"v":2915459.1051079542,"d":"2,915,459.11"}},null,{"$f":"IF(G11<=$D$14,-$E$29-Q11,0)","v":{"v":10630.010909213554,"d":"10,630.01"}},{"v":128364.03670983405,"d":"128,364.04"},{"$f":"IF(G11<=$D$14,R10-P11,0)","v":{"v":3470784.6489380407,"d":"3,470,784.65"}},{"$f":"IF(G11<=$D$14,P11+Q11,0)","v":{"v":138994.0476190476,"d":"138,994.05"}},{"$f":"IF(G11<=$D$14,IF($D$37=\"льготное\",K11,N10*($D$24+3%)/12),0)","v":{"v":7331.279037861676,"d":"7,331.28"}},{"$f":"L11","v":{"v":116755,"d":"116,755.00"}},{"$f":"M11","v":{"v":116998.69902618931,"d":"116,998.70"}},{"$f":"IF($D$38=\"да\",K11*$D$23,0)","v":{"v":21565.15816725212,"d":"21,565.16 "}},{"$f":"IF(G11<=$D$21,IF($D$38=\"да\",($D$13)/$D$21*$D$23,0),0)","v":{"v":11638.88888888889,"d":"11,638.89"}},{"$f":"IF(G11<=$D$21,IF($D$38=\"да\",AB11*$D$23,0),0)","v":{"v":48.73980523786156,"d":"48.74"}},{"$f":"U11-W11-X11","v":{"v":83550.952943859,"d":"83,550.95"}},{"$f":"V11-X11-Y11-W11","v":{"v":83745.91216481043,"d":"83,745.91"}},{"$f":"IF(G11<=$D$14,N10*$D$24,0)","v":{"v":243.6990261893078,"d":"243.70"}}]
["НДС",null,null,{"$f":"D11*$D$20/(1+$D$20)","v":{"v":698333.3333333334,"d":"698,333.33"}},null,null,3,"2020-04-01",{"v":7715.366732026257,"d":"7,715.37"},{"v":1543.0733464052514,"d":"1,543.07"},{"$f":"IF(G12<=$D$14,N11*$D$17,0)","v":{"v":107496.55992156849,"d":"107,496.56"}},{"v":116755,"d":"116,755.00"},{"v":116997.95492542566,"d":"116,997.95"},{"v":2906200.6650295225,"d":"2,906,200.67"},null,{"v":11021.952474323218,"d":"11,021.95"},{"v":127972.09514472439,"d":"127,972.10"},{"v":3459762.6964637176,"d":"3,459,762.70"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7308.894006555358,"d":"7,308.89"},{"$f":"L12","v":{"v":116755,"d":"116,755.00"}},{"v":116997.95492542566,"d":"116,997.95"},{"v":21499.3119843137,"d":"21,499.31 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":48.59098508513257,"d":"48.59"},{"v":83616.79912679741,"d":"83,616.80"},{"v":83811.16306713794,"d":"83,811.16"},{"$f":"IF(G12<=$D$14,N11*$D$24,0)","v":{"v":242.95492542566285,"d":"242.95"}}]
["Без НДС",null,null,{"$f":"D11-D12","v":{"v":3491666.6666666665,"d":"3,491,666.67"}},null,null,4,"2020-05-01",{"v":7999.841784608228,"d":"7,999.84"},{"v":1599.9683569216459,"d":"1,599.97"},{"v":107155.18985847013,"d":"107,155.19"},{"v":116755,"d":"116,755.00"},{"v":116997.18338875246,"d":"116,997.18"},{"v":2896600.8548879926,"d":"2,896,600.85"},null,{"v":11428.345406583147,"d":"11,428.35"},{"v":127565.70221246446,"d":"127,565.70"},{"v":3448334.3510571346,"d":"3,448,334.35"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7285.683611636511,"d":"7,285.68"},{"v":116755,"d":"116,755.00"},{"v":116997.18338875246,"d":"116,997.18"},{"v":21431.037971694026,"d":"21,431.04 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":48.43667775049204,"d":"48.44"},{"v":83685.07313941709,"d":"83,685.07"},{"v":83878.81985041905,"d":"83,878.82"},{"v":242.1833887524602,"d":"242.18"}]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!O16","v":72},null,null,5,"2020-06-01",{"v":8294.805781961357,"d":"8,294.81"},{"v":1658.9611563922715,"d":"1,658.96"},{"v":106801.23306164637,"d":"106,801.23"},{"v":116755,"d":"116,755.00"},{"v":116996.383404574,"d":"116,996.38"},{"v":2886647.0879496387,"d":"2,886,647.09"},null,{"v":11849.722545659039,"d":"11,849.72"},{"v":127144.32507338857,"d":"127,144.33"},{"v":3436484.6285114754,"d":"3,436,484.63"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7261.617420934482,"d":"7,261.62"},{"v":116755,"d":"116,755.00"},{"v":116996.383404574,"d":"116,996.38"},{"v":21360.246612329276,"d":"21,360.25 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":48.276680914799876,"d":"48.28"},{"v":83755.86449878184,"d":"83,755.86"},{"v":83948.97122244103,"d":"83,948.97"},{"v":241.38340457399937,"d":"241.38"}]
["Срок, лет",null,null,{"$f":"D14/12","v":6},null,null,6,"2020-07-01",{"v":8600.6454643689,"d":"8,600.65"},{"v":1720.1290928737799,"d":"1,720.13"},{"v":106434.22544275732,"d":"106,434.23"},{"v":116755,"d":"116,755.00"},{"v":116995.5539239958,"d":"116,995.55"},{"v":2876326.3133923956,"d":"2,876,326.31"},null,{"v":12286.636377669813,"d":"12,286.64"},{"v":126707.41124137779,"d":"126,707.41"},{"v":3424197.9921338055,"d":"3,424,197.99"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7236.66388020708,"d":"7,236.66"},{"v":116755,"d":"116,755.00"},{"v":116995.5539239958,"d":"116,995.55"},{"v":21286.845088551465,"d":"21,286.85 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":48.11078479916065,"d":"48.11"},{"v":83829.26602255965,"d":"83,829.27"},{"v":84021.70916175628,"d":"84,021.71"},{"v":240.55392399580322,"d":"240.55"}]
["Ставка в год",null,null,{"$f":"IF('Калькулятор лизинга'!M21=Лист2!G2,'Калькулятор лизинга'!O21/100,RATE('Кредит аннуитет'!D14,'Кредит аннуитет'!D29,'Кредит аннуитет'!N8)*12)","v":{"v":0.44245474642356786,"d":"44.25%"}},null,null,7,"2020-08-01",{"v":8917.76183170361,"d":"8,917.76"},{"v":1783.552366340722,"d":"1,783.55"},{"v":106053.68580195567,"d":"106,053.69"},{"v":116755,"d":"116,755.00"},{"v":116994.69385944937,"d":"116,994.69"},{"v":2865624.9991943515,"d":"2,865,625.00"},null,{"v":12739.65975957652,"d":"12,739.66"},{"v":126254.38785947108,"d":"126,254.39"},{"v":3411458.332374229,"d":"3,411,458.33"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7210.7902717684365,"d":"7,210.79"},{"v":116755,"d":"116,755.00"},{"v":116994.69385944937,"d":"116,994.69"},{"v":21210.737160391134,"d":"21,210.74 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":47.938771889873266,"d":"47.94"},{"v":83905.37395071998,"d":"83,905.37"},{"v":84097.12903827947,"d":"84,097.13"},{"v":239.6938594493663,"d":"239.69"}]
["Ставка в мес",null,null,{"$f":"D16/12","v":{"v":0.03687122886863065,"d":"3.69%"}},null,null,8,"2020-09-01",{"v":9246.570669196288,"d":"9,246.57"},{"v":1849.3141338392577,"d":"1,849.31"},{"v":105659.11519696446,"d":"105,659.12"},{"v":116755,"d":"116,755.00"},{"v":116993.8020832662,"d":"116,993.80"},{"v":2854529.114391316,"d":"2,854,529.11"},null,{"v":13209.38667028035,"d":"13,209.39"},{"v":125784.66094876725,"d":"125,784.66"},{"v":3398248.945703949,"d":"3,398,248.95"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7183.962671591395,"d":"7,183.96"},{"v":116755,"d":"116,755.00"},{"v":116993.8020832662,"d":"116,993.80"},{"v":21131.823039392893,"d":"21,131.82 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":47.76041665323919,"d":"47.76"},{"v":83984.28807171821,"d":"83,984.29"},{"v":84175.32973833117,"d":"84,175.33"},{"v":238.80208326619595,"d":"238.80"}]
["Собств ср-ва, %",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N2,'Калькулятор лизинга'!O24/100,'Калькулятор лизинга'!O24/'Калькулятор лизинга'!K5)","v":{"v":0.3,"d":"30%"}},null,null,9,"2020-10-01",{"v":9587.503092590172,"d":"9,587.50"},{"v":1917.5006185180346,"d":"1,917.50"},{"v":105249.9962888918,"d":"105,250.00"},{"v":116755,"d":"116,755.00"},{"v":116992.87742619928,"d":"116,992.88"},{"v":2843024.110680208,"d":"2,843,024.11"},null,{"v":13696.43298941449,"d":"13,696.43"},{"v":125297.61462963311,"d":"125,297.61"},{"v":3384552.5127145345,"d":"3,384,552.51"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7156.14590482823,"d":"7,156.15"},{"v":116755,"d":"116,755.00"},{"v":116992.87742619928,"d":"116,992.88"},{"v":21049.99925777836,"d":"21,050.00 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":47.57548523985527,"d":"47.58"},{"v":84066.11185333275,"d":"84,066.11"},{"v":84256.41379429218,"d":"84,256.41"},{"v":237.87742619927633,"d":"237.88"}]
["Собств ср-ва",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N3,'Калькулятор лизинга'!O24,'Калькулятор лизинга'!O24/100*'Калькулятор лизинга'!K5)","v":{"v":1257000,"d":"1,257,000.00 "}},null,null,10,"2020-11-01",{"v":9941.006113395768,"d":"9,941.01"},{"v":1988.2012226791537,"d":"1,988.20"},{"v":104825.79266392508,"d":"104,825.79"},{"v":116755,"d":"116,755.00"},{"v":116991.91867589002,"d":"116,991.92"},{"v":2831094.9033441334,"d":"2,831,094.90"},null,{"v":14201.437304851046,"d":"14,201.44"},{"v":124792.61031419656,"d":"124,792.61"},{"v":3370351.0754096834,"d":"3,370,351.08"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7127.303499691355,"d":"7,127.30"},{"v":116755,"d":"116,755.00"},{"v":116991.91867589002,"d":"116,991.92"},{"v":20965.15853278502,"d":"20,965.16 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":47.38373517800347,"d":"47.38"},{"v":84150.95257832609,"d":"84,150.95"},{"v":84340.4875190381,"d":"84,340.49"},{"v":236.91867589001734,"d":"236.92"}]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":{"v":0.2,"d":"20%"}},null,null,11,"2020-12-01",{"v":10307.54322498724,"d":"10,307.54"},{"v":2061.508644997448,"d":"2,061.51"},{"v":104385.94813001531,"d":"104,385.95"},{"v":116755,"d":"116,755.00"},{"v":116990.92457527868,"d":"116,990.92"},{"v":2818725.8514741487,"d":"2,818,725.85"},null,{"v":14725.061749981716,"d":"14,725.06"},{"v":124268.98586906589,"d":"124,268.99"},{"v":3355626.0136597017,"d":"3,355,626.01"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7097.3976396335565,"d":"7,097.40"},{"v":116755,"d":"116,755.00"},{"v":116990.92457527868,"d":"116,990.92"},{"v":20877.189626003063,"d":"20,877.19 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":47.18491505573556,"d":"47.18"},{"v":84238.92148510805,"d":"84,238.92"},{"v":84427.66114533099,"d":"84,427.66"},{"v":235.92457527867776,"d":"235.92"}]
["СПИ, мес",null,null,{"$f":"'Калькулятор лизинга'!O27","v":60},null,null,12,"2021-01-01",{"v":10687.59501030904,"d":"10,687.60"},{"v":2137.519002061808,"d":"2,137.52"},{"v":103929.88598762915,"d":"103,929.89"},{"v":116755,"d":"116,755.00"},{"v":116989.89382095617,"d":"116,989.89"},{"v":2805900.737461778,"d":"2,805,900.74"},null,{"v":15267.99287187001,"d":"15,267.99"},{"v":123726.0547471776,"d":"123,726.05"},{"v":3340358.020787832,"d":"3,340,358.02"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7066.3891137650535,"d":"7,066.39"},{"v":116755,"d":"116,755.00"},{"v":116989.89382095617,"d":"116,989.89"},{"v":20785.977197525834,"d":"20,785.98 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":46.97876419123581,"d":"46.98"},{"v":84330.13391358528,"d":"84,330.13"},{"v":84518.04897035021,"d":"84,518.05"},{"v":234.89382095617904,"d":"234.89"}]
["СПИ, лет",null,null,{"$f":"D21/12","v":5},null,null,13,"2021-02-01",{"v":11081.659771989387,"d":"11,081.66"},{"v":2216.3319543978773,"d":"2,216.33"},{"v":103457.00827361274,"d":"103,457.01"},{"v":116755,"d":"116,755.00"},{"v":116988.82506145515,"d":"116,988.83"},{"v":2792602.7457353906,"d":"2,792,602.75"},null,{"v":15830.942531413355,"d":"15,830.94"},{"v":123163.10508763425,"d":"123,163.11"},{"v":3324527.0782564185,"d":"3,324,527.08"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7034.237265442373,"d":"7,034.24"},{"v":116755,"d":"116,755.00"},{"v":116988.82506145515,"d":"116,988.83"},{"v":20691.401654722547,"d":"20,691.40 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":46.765012291029635,"d":"46.77"},{"v":84424.70945638856,"d":"84,424.71"},{"v":84611.76950555269,"d":"84,611.77"},{"v":233.82506145514816,"d":"233.83"}]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":{"v":0.2,"d":"20%"}},null,null,14,"2021-03-01",{"v":11490.254185686706,"d":"11,490.25"},{"v":2298.050837137341,"d":"2,298.05"},{"v":102966.69497717595,"d":"102,966.69"},{"v":116755,"d":"116,755.00"},{"v":116987.71689547795,"d":"116,987.72"},{"v":2778814.4407125665,"d":"2,778,814.44"},null,{"v":16414.648836695225,"d":"16,414.65"},{"v":122579.39878235238,"d":"122,579.40"},{"v":3308112.4294197233,"d":"3,308,112.43"},{"v":138994.0476190476,"d":"138,994.05"},{"v":7000.899938961639,"d":"7,000.90"},{"v":116755,"d":"116,755.00"},{"v":116987.71689547795,"d":"116,987.72"},{"v":20593.33899543519,"d":"20,593.34 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":46.54337909558984,"d":"46.54"},{"v":84522.77211567592,"d":"84,522.77"},{"v":84708.94563205828,"d":"84,708.95"},{"v":232.7168954779492,"d":"232.72"}]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!O30/100/12","v":{"v":8.3333333333333331E-5,"d":"0.01%"}},null,null,15,"2021-04-01",{"v":11913.913977525894,"d":"11,913.91"},{"v":2382.782795505179,"d":"2,382.78"},{"v":102458.30322696893,"d":"102,458.30"},{"v":116755,"d":"116,755.00"},{"v":116986.56787005939,"d":"116,986.57"},{"v":2764517.7439395357,"d":"2,764,517.74"},null,{"v":17019.877110751215,"d":"17,019.88"},{"v":121974.17050829639,"d":"121,974.17"},{"v":3291092.552308972,"d":"3,291,092.55"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6966.333424286365,"d":"6,966.33"},{"v":116755,"d":"116,755.00"},{"v":116986.56787005939,"d":"116,986.57"},{"v":20491.660645393786,"d":"20,491.66 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":46.31357401187611,"d":"46.31"},{"v":84624.45046571732,"d":"84,624.45"},{"v":84809.70476176483,"d":"84,809.70"},{"v":231.56787005938054,"d":"231.57"}]
[{"$nulls":6},16,"2021-05-01",{"v":12353.194626512426,"d":"12,353.19"},{"v":2470.6389253024854,"d":"2,470.64"},{"v":101931.16644818509,"d":"101,931.17"},{"v":116755,"d":"116,755.00"},{"v":116985.37647866162,"d":"116,985.38"},{"v":2749693.910387721,"d":"2,749,693.91"},null,{"v":17647.420895017698,"d":"17,647.42"},{"v":121346.6267240299,"d":"121,346.63"},{"v":3273445.1314139543,"d":"3,273,445.13"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6930.492399737308,"d":"6,930.49"},{"v":116755,"d":"116,755.00"},{"v":116985.37647866162,"d":"116,985.38"},{"v":20386.23328963702,"d":"20,386.23 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":46.0752957323256,"d":"46.08"},{"v":84729.87782147409,"d":"84,729.88"},{"v":84914.17900440338,"d":"84,914.18"},{"v":230.37647866162797,"d":"230.38"}]
[{"$nulls":6},17,"2021-06-01",{"v":12808.6720928453,"d":"12,808.67"},{"v":2561.73441856906,"d":"2,561.73"},{"v":101384.59348858564,"d":"101,384.59"},{"v":116755,"d":"116,755.00"},{"v":116984.14115919897,"d":"116,984.14"},{"v":2734323.5038763066,"d":"2,734,323.50"},null,{"v":18298.102989778956,"d":"18,298.10"},{"v":120695.94462926865,"d":"120,695.94"},{"v":3255147.0284241755,"d":"3,255,147.03"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6893.3298725692175,"d":"6,893.33"},{"v":116755,"d":"116,755.00"},{"v":116984.14115919897,"d":"116,984.14"},{"v":20276.91869771713,"d":"20,276.92 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":45.82823183979535,"d":"45.83"},{"v":84839.19241339398,"d":"84,839.19"},{"v":85022.50534075315,"d":"85,022.51"},{"v":229.14115919897674,"d":"229.14"}]
[{"$nulls":6},18,"2021-07-01",{"v":13280.943573083836,"d":"13,280.94"},{"v":2656.1887146167674,"d":"2,656.19"},{"v":100817.8677122994,"d":"100,817.87"},{"v":116755,"d":"116,755.00"},{"v":116982.8602919897,"d":"116,982.86"},{"v":2718386.371588606,"d":"2,718,386.37"},null,{"v":18972.77653297686,"d":"18,972.78"},{"v":120021.27108607074,"d":"120,021.27"},{"v":3236174.2518911986,"d":"3,236,174.25"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6854.797117356575,"d":"6,854.80"},{"v":116755,"d":"116,755.00"},{"v":116982.8602919897,"d":"116,982.86"},{"v":20163.573542459882,"d":"20,163.57 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":45.57205839793844,"d":"45.57"},{"v":84952.53756865123,"d":"84,952.54"},{"v":85134.82580224298,"d":"85,134.83"},{"v":227.8602919896922,"d":"227.86"}]
["Сумма договора",null,null,{"$f":"L4","v":{"v":9663360,"d":"9,663,360.00"}},null,null,19,"2021-08-01",{"v":13770.62828315838,"d":"13,770.63"},{"v":2754.125656631676,"d":"2,754.13"},{"v":100230.24606020995,"d":"100,230.25"},{"v":116755,"d":"116,755.00"},{"v":116981.53219763239,"d":"116,981.53"},{"v":2701861.6176488157,"d":"2,701,861.62"},null,{"v":19672.32611879763,"d":"19,672.33"},{"v":119321.72150024997,"d":"119,321.72"},{"v":3216501.925772401,"d":"3,216,501.93"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6814.8436121075465,"d":"6,814.84"},{"v":116755,"d":"116,755.00"},{"v":116981.53219763239,"d":"116,981.53"},{"v":20046.04921204199,"d":"20,046.05 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":45.306439526476765,"d":"45.31"},{"v":85070.06189906911,"d":"85,070.06"},{"v":85251.28765717502,"d":"85,251.29"},{"v":226.53219763238383,"d":"226.53"}]
["Платеж по кредиту",null,null,{"$f":"IF('Калькулятор лизинга'!M21=Лист2!G3,-'Калькулятор лизинга'!O21,PMT('Кредит аннуитет'!D17,'Кредит аннуитет'!D14,'Кредит аннуитет'!N8))","v":{"v":-116755,"d":"-116,755.00 ₽"}},{"$f":"PMT($D$17,$D$14,$R$9)","v":{"v":-138994.0476190476,"d":"-138,994.05 ₽"}},null,20,"2021-09-01",{"v":14278.368270251558,"d":"14,278.37"},{"v":2855.6736540503116,"d":"2,855.67"},{"v":99620.95807569813,"d":"99,620.96"},{"v":116755,"d":"116,755.00"},{"v":116980.15513480407,"d":"116,980.16"},{"v":2684727.575724514,"d":"2,684,727.58"},null,{"v":20397.66895750216,"d":"20,397.67"},{"v":118596.37866154544,"d":"118,596.38"},{"v":3196104.256814899,"d":"3,196,104.26"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6773.416972022379,"d":"6,773.42"},{"v":116755,"d":"116,755.00"},{"v":116980.15513480407,"d":"116,980.16"},{"v":19924.19161513963,"d":"19,924.19 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":45.0310269608136,"d":"45.03"},{"v":85191.91949597148,"d":"85,191.92"},{"v":85372.04360381473,"d":"85,372.04"},{"v":225.15513480406798,"d":"225.16"}]
[{"$nulls":3},{"$f":"IF('Калькулятор лизинга'!M21=Лист2!G3,'Калькулятор лизинга'!O21,PMT('Кредит аннуитет'!D17,'Кредит аннуитет'!D14,'Кредит аннуитет'!N8))","v":{"v":116755,"d":"116,755.00 ₽"}},null,null,21,"2021-10-01",{"v":14804.829254614586,"d":"14,804.83"},{"v":2960.9658509229175,"d":"2,960.97"},{"v":98989.2048944625,"d":"98,989.20"},{"v":116755,"d":"116,755.00"},{"v":116978.72729797705,"d":"116,978.73"},{"v":2666961.780618977,"d":"2,666,961.78"},null,{"v":21149.756078020786,"d":"21,149.76"},{"v":117844.29154102682,"d":"117,844.29"},{"v":3174954.5007368783,"d":"3,174,954.50"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6730.462880809373,"d":"6,730.46"},{"v":116755,"d":"116,755.00"},{"v":116978.72729797705,"d":"116,978.73"},{"v":19797.840978892502,"d":"19,797.84 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":44.74545959540857,"d":"44.75"},{"v":85318.2701322186,"d":"85,318.27"},{"v":85497.25197060025,"d":"85,497.25"},{"v":223.72729797704284,"d":"223.73"}]
["Удорожание",null,null,{"$f":"(L4-D11)/D11","v":{"v":1.306291169451074,"d":"130.6%"}},null,null,22,"2021-11-01",{"v":15350.701502422478,"d":"15,350.70"},{"v":3070.140300484496,"d":"3,070.14"},{"v":98334.15819709303,"d":"98,334.16"},{"v":116755,"d":"116,755.00"},{"v":116977.24681505158,"d":"116,977.25"},{"v":2648540.93881607,"d":"2,648,540.94"},null,{"v":21929.573574889204,"d":"21,929.57"},{"v":117064.4740441584,"d":"117,064.47"},{"v":3153024.9271619893,"d":"3,153,024.93"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6685.925019468407,"d":"6,685.93"},{"v":116755,"d":"116,755.00"},{"v":116977.24681505158,"d":"116,977.25"},{"v":19666.831639418608,"d":"19,666.83 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":44.44936301031628,"d":"44.45"},{"v":85449.2794716925,"d":"85,449.28"},{"v":85627.07692373377,"d":"85,627.08"},{"v":222.2468150515814,"d":"222.25"}]
["Удорожание в год",null,null,{"$f":"D31/D15","v":{"v":0.21771519490851232,"d":"21.8%"}},null,null,23,"2021-12-01",{"v":15916.700730812325,"d":"15,916.70"},{"v":3183.3401461624653,"d":"3,183.34"},{"v":97654.95912302521,"d":"97,654.96"},{"v":116755,"d":"116,755.00"},{"v":116975.71174490135,"d":"116,975.71"},{"v":2629440.8979390953,"d":"2,629,440.90"},null,{"v":22738.14390116041,"d":"22,738.14"},{"v":116255.9037178872,"d":"116,255.90"},{"v":3130286.783260829,"d":"3,130,286.78"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6639.74499244862,"d":"6,639.74"},{"v":116755,"d":"116,755.00"},{"v":116975.71174490135,"d":"116,975.71"},{"v":19530.991824605044,"d":"19,530.99 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":44.14234898026783,"d":"44.14"},{"v":85585.11928650607,"d":"85,585.12"},{"v":85761.68868242714,"d":"85,761.69"},{"v":220.71174490133916,"d":"220.71"}]
[{"$nulls":3},{"$f":"D32*1.45/(1-D18)","v":{"v":0.4509814751676327,"d":"45.10%"}},null,null,24,"2022-01-01",{"v":16503.56904629161,"d":"16,503.57"},{"v":3300.7138092583223,"d":"3,300.71"},{"v":96950.71714445007,"d":"96,950.72"},{"v":116755,"d":"116,755.00"},{"v":116974.12007482826,"d":"116,974.12"},{"v":2609636.6150835454,"d":"2,609,636.62"},null,{"v":23576.527208987944,"d":"23,576.53"},{"v":115417.52041005966,"d":"115,417.52"},{"v":3106710.2560518407,"d":"3,106,710.26"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6591.862251083426,"d":"6,591.86"},{"v":116755,"d":"116,755.00"},{"v":116974.12007482826,"d":"116,974.12"},{"v":19390.143428890016,"d":"19,390.14 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":43.82401496565159,"d":"43.82"},{"v":85725.96768222109,"d":"85,725.97"},{"v":85901.2637420837,"d":"85,901.26"},{"v":219.12007482825794,"d":"219.12"}]
[{"$nulls":6},25,"2022-02-01",{"v":17112.075917746675,"d":"17,112.08"},{"v":3422.4151835493353,"d":"3,422.42"},{"v":96220.50889870399,"d":"96,220.51"},{"v":116755,"d":"116,755.00"},{"v":116972.46971792362,"d":"116,972.47"},{"v":2589102.1239822493,"d":"2,589,102.12"},null,{"v":24445.822739638053,"d":"24,445.82"},{"v":114548.22487940955,"d":"114,548.22"},{"v":3082264.433312203,"d":"3,082,264.43"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6542.214014202499,"d":"6,542.21"},{"v":116755,"d":"116,755.00"},{"v":116972.46971792362,"d":"116,972.47"},{"v":19244.1017797408,"d":"19,244.10 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":43.49394358472576,"d":"43.49"},{"v":85872.00933137031,"d":"85,872.01"},{"v":86045.98510570922,"d":"86,045.99"},{"v":217.4697179236288,"d":"217.47"}]
["С учетом всех вычетов",null,null,{"$f":"M4-O4-Y3","v":{"v":7182046.5762414895,"d":"7,182,046.58 "}},null,null,26,"2022-03-01",{"v":17743.0191853273,"d":"17,743.02"},{"v":3548.60383706546,"d":"3,548.60"},{"v":95463.37697760724,"d":"95,463.38"},{"v":116755,"d":"116,755.00"},{"v":116970.75851033186,"d":"116,970.76"},{"v":2567810.5009598564,"d":"2,567,810.50"},null,{"v":25347.170264753207,"d":"25,347.17"},{"v":113646.8773542944,"d":"113,646.88"},{"v":3056917.2630474498,"d":"3,056,917.26"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6490.735185816611,"d":"6,490.74"},{"v":116755,"d":"116,755.00"},{"v":116970.75851033186,"d":"116,970.76"},{"v":19092.675395521448,"d":"19,092.68 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":43.151702066370824,"d":"43.15"},{"v":86023.43571558966,"d":"86,023.44"},{"v":86196.04252385514,"d":"86,196.04"},{"v":215.7585103318541,"d":"215.76"}]
[{"$nulls":6},27,"2022-04-01",{"v":18397.226106529997,"d":"18,397.23"},{"v":3679.4452213059994,"d":"3,679.45"},{"v":94678.328672164,"d":"94,678.33"},{"v":116755,"d":"116,755.00"},{"v":116968.98420841333,"d":"116,968.98"},{"v":2545733.8296320206,"d":"2,545,733.83"},null,{"v":26281.751580757074,"d":"26,281.75"},{"v":112712.29603829053,"d":"112,712.30"},{"v":3030635.5114666927,"d":"3,030,635.51"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6437.358269767417,"d":"6,437.36"},{"v":116755,"d":"116,755.00"},{"v":116968.98420841333,"d":"116,968.98"},{"v":18935.6657344328,"d":"18,935.67 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":42.79684168266428,"d":"42.80"},{"v":86180.44537667831,"d":"86,180.45"},{"v":86351.63274340898,"d":"86,351.63"},{"v":213.98420841332137,"d":"213.98"}]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,28,"2022-05-01",{"v":19075.55444085181,"d":"19,075.55"},{"v":3815.110888170362,"d":"3,815.11"},{"v":93864.33467097783,"d":"93,864.33"},{"v":116755,"d":"116,755.00"},{"v":116967.14448580267,"d":"116,967.14"},{"v":2522843.164302998,"d":"2,522,843.16"},null,{"v":27250.792058359657,"d":"27,250.79"},{"v":111743.25556068795,"d":"111,743.26"},{"v":3003384.719408333,"d":"3,003,384.72"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6382.013281230274,"d":"6,382.01"},{"v":116755,"d":"116,755.00"},{"v":116967.14448580267,"d":"116,967.14"},{"v":18772.866934195565,"d":"18,772.87 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":42.42889716053368,"d":"42.43"},{"v":86343.24417691554,"d":"86,343.24"},{"v":86512.95976555768,"d":"86,512.96"},{"v":212.14448580266838,"d":"212.14"}]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,29,"2022-06-01",{"v":19778.893574436494,"d":"19,778.89"},{"v":3955.778714887299,"d":"3,955.78"},{"v":93020.32771067621,"d":"93,020.33"},{"v":116755,"d":"116,755.00"},{"v":116965.23693035859,"d":"116,965.24"},{"v":2499108.492013674,"d":"2,499,108.49"},null,{"v":28255.562249194903,"d":"28,255.56"},{"v":110738.4853698527,"d":"110,738.49"},{"v":2975129.157159138,"d":"2,975,129.16"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6324.627654954044,"d":"6,324.63"},{"v":116755,"d":"116,755.00"},{"v":116965.23693035859,"d":"116,965.24"},{"v":18604.065542135242,"d":"18,604.07 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":42.04738607171664,"d":"42.05"},{"v":86512.04556897587,"d":"86,512.05"},{"v":86680.23511326274,"d":"86,680.24"},{"v":210.23693035858318,"d":"210.24"}]
[{"$nulls":6},30,"2022-07-01",{"v":20508.165686187836,"d":"20,508.17"},{"v":4101.633137237567,"d":"4,101.63"},{"v":92145.2011765746,"d":"92,145.20"},{"v":116755,"d":"116,755.00"},{"v":116963.25904100113,"d":"116,963.26"},{"v":2474498.6931902487,"d":"2,474,498.69"},null,{"v":29297.37955169681,"d":"29,297.38"},{"v":109696.6680673508,"d":"109,696.67"},{"v":2945831.7776074414,"d":"2,945,831.78"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6265.126150117613,"d":"6,265.13"},{"v":116755,"d":"116,755.00"},{"v":116963.25904100113,"d":"116,963.26"},{"v":18429.040235314922,"d":"18,429.04 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":41.651808200227904,"d":"41.65"},{"v":86687.07087579618,"d":"86,687.07"},{"v":86853.67810859709,"d":"86,853.68"},{"v":208.2590410011395,"d":"208.26"}]
[{"$nulls":6},31,"2022-08-01",{"v":21264.326956879064,"d":"21,264.33"},{"v":4252.865391375813,"d":"4,252.87"},{"v":91237.80765174513,"d":"91,237.81"},{"v":116755,"d":"116,755.00"},{"v":116961.20822443251,"d":"116,961.21"},{"v":2448981.500841994,"d":"2,448,981.50"},null,{"v":30377.609938398557,"d":"30,377.61"},{"v":108616.43768064905,"d":"108,616.44"},{"v":2915454.167669043,"d":"2,915,454.17"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6203.430751678331,"d":"6,203.43"},{"v":116755,"d":"116,755.00"},{"v":116961.20822443251,"d":"116,961.21"},{"v":18247.561530349027,"d":"18,247.56 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":41.24164488650415,"d":"41.24"},{"v":86868.54958076209,"d":"86,868.55"},{"v":87033.51616030809,"d":"87,033.52"},{"v":206.20822443252072,"d":"206.21"}]
[{"$nulls":6},32,"2022-09-01",{"v":22048.36882284355,"d":"22,048.37"},{"v":4409.67376456871,"d":"4,409.67"},{"v":90296.95741258774,"d":"90,296.96"},{"v":116755,"d":"116,755.00"},{"v":116959.08179173683,"d":"116,959.08"},{"v":2422523.4582545813,"d":"2,422,523.46"},null,{"v":31497.669746919244,"d":"31,497.67"},{"v":107496.37787212836,"d":"107,496.38"},{"v":2883956.497922124,"d":"2,883,956.50"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6139.460568083054,"d":"6,139.46"},{"v":116755,"d":"116,755.00"},{"v":116959.08179173683,"d":"116,959.08"},{"v":18059.39148251755,"d":"18,059.39 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":40.81635834736657,"d":"40.82"},{"v":87056.71962859356,"d":"87,056.72"},{"v":87219.98506198302,"d":"87,219.99"},{"v":204.08179173683283,"d":"204.08"}]
[{"$nulls":6},33,"2022-10-01",{"$f":"IF(G42<=$D$14,(L42-K42)*1/(1+$D$20),0)","v":{"v":22861.3192758906,"d":"22,861.32"}},{"$f":"IF(G42<=$D$14,I42*$D$20,0)","v":{"v":4572.26385517812,"d":"4,572.26"}},{"$f":"IF(G42<=$D$14,N41*$D$17,0)","v":{"v":89321.41686893128,"d":"89,321.42"}},{"$f":"IF(G42<=$D$14,-$D$29,0)","v":{"v":116755,"d":"116,755.00"}},{"v":116956.87695485455,"d":"116,956.88"},{"$f":"IF(G42<=$D$14,N41-I42-J42,0)","v":{"v":2395089.875123513,"d":"2,395,089.88"}},null,{"v":32659.02753698644,"d":"32,659.03"},{"$f":"IF(G42<=$D$14,R41*$D$17,0)","v":{"v":106335.02008206116,"d":"106,335.02"}},{"v":2851297.4703851375,"d":"2,851,297.47"},{"v":138994.0476190476,"d":"138,994.05"},{"v":6073.131725207666,"d":"6,073.13"},{"v":116755,"d":"116,755.00"},{"v":116956.87695485455,"d":"116,956.88"},{"v":17864.283373786257,"d":"17,864.28 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":40.37539097090969,"d":"40.38"},{"v":87251.82773732486,"d":"87,251.83"},{"v":87413.3293012085,"d":"87,413.33"},{"v":201.87695485454844,"d":"201.88"}]
[null,"на расходы и ндс, и платеж",{"$nulls":4},34,"2022-11-01",{"v":23704.244211150788,"d":"23,704.24"},{"v":4740.848842230158,"d":"4,740.85"},{"v":88309.90694661906,"d":"88,309.91"},{"v":116755,"d":"116,755.00"},{"v":116954.59082292696,"d":"116,954.59"},{"v":2366644.782070132,"d":"2,366,644.78"},null,{"v":33863.206015929565,"d":"33,863.21"},{"v":105130.84160311804,"d":"105,130.84"},{"v":2817434.264369208,"d":"2,817,434.26"},{"v":138994.0476190476,"d":"138,994.05"},{"$f":"IF(G43<=$D$14,IF($D$37=\"льготное\",K43,N42*($D$24+3%)/12),0)","v":{"v":6004.357256386029,"d":"6,004.36"}},{"v":116755,"d":"116,755.00"},{"v":116954.59082292696,"d":"116,954.59"},{"v":17661.981389323813,"d":"17,661.98 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":39.91816458539188,"d":"39.92"},{"v":87454.12972178729,"d":"87,454.13"},{"v":87613.80238012885,"d":"87,613.80"},{"v":199.5908229269594,"d":"199.59"}]
[null,"УСН проценты в полной сумме",{"$nulls":4},35,"2022-12-01",{"v":24578.248824618047,"d":"24,578.25"},{"v":4915.64976492361,"d":"4,915.65"},{"v":87261.10141045834,"d":"87,261.10"},{"v":116755,"d":"116,755.00"},{"v":116952.22039850584,"d":"116,952.22"},{"v":2337150.883480591,"d":"2,337,150.88"},null,{"v":35111.7840351685,"d":"35,111.78"},{"v":103882.2635838791,"d":"103,882.26"},{"v":2782322.4803340393,"d":"2,782,322.48"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5933.046988384151,"d":"5,933.05"},{"v":116755,"d":"116,755.00"},{"v":116952.22039850584,"d":"116,952.22"},{"v":17452.22028209167,"d":"17,452.22 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":39.44407970116887,"d":"39.44"},{"v":87663.89082901944,"d":"87,663.89"},{"v":87821.66714782412,"d":"87,821.67"},{"v":197.22039850584432,"d":"197.22"}]
[{"$nulls":6},36,"2023-01-01",{"v":25484.47906222067,"d":"25,484.48"},{"v":5096.895812444134,"d":"5,096.90"},{"v":86173.6251253352,"d":"86,173.63"},{"v":116755,"d":"116,755.00"},{"v":116949.76257362339,"d":"116,949.76"},{"v":2306569.5086059263,"d":"2,306,569.51"},null,{"v":36406.39866031513,"d":"36,406.40"},{"v":102587.64895873248,"d":"102,587.65"},{"v":2745916.081673724,"d":"2,745,916.08"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5859.107423170092,"d":"5,859.11"},{"v":116755,"d":"116,755.00"},{"v":116949.76257362339,"d":"116,949.76"},{"v":17234.72502506704,"d":"17,234.73 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":38.95251472467652,"d":"38.95"},{"v":87881.38608604406,"d":"87,881.39"},{"v":88037.19614494278,"d":"88,037.20"},{"v":194.76257362338256,"d":"194.76"}]
[{"$nulls":6},37,"2023-02-01",{"v":26424.12312232163,"d":"26,424.12"},{"v":5284.824624464327,"d":"5,284.82"},{"v":85046.05225321405,"d":"85,046.05"},{"v":116755,"d":"116,755.00"},{"v":116947.21412571716,"d":"116,947.21"},{"v":2274860.5608591405,"d":"2,274,860.56"},null,{"v":37748.74731760222,"d":"37,748.75"},{"v":101245.30030144539,"d":"101,245.30"},{"v":2708167.3343561217,"d":"2,708,167.33"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5782.441615324579,"d":"5,782.44"},{"v":116755,"d":"116,755.00"},{"v":116947.21412571716,"d":"116,947.21"},{"v":17009.21045064281,"d":"17,009.21 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":38.44282514343211,"d":"38.44"},{"v":88106.9006604683,"d":"88,106.90"},{"v":88260.67196104203,"d":"88,260.67"},{"v":192.21412571716053,"d":"192.21"}]
[{"$nulls":6},38,"2023-03-01",{"v":27398.413013617625,"d":"27,398.41"},{"v":5479.682602723526,"d":"5,479.68"},{"v":83876.90438365885,"d":"83,876.90"},{"v":116755,"d":"116,755.00"},{"v":116944.57171340493,"d":"116,944.57"},{"v":2241982.4652427994,"d":"2,241,982.47"},null,{"v":39140.59001945365,"d":"39,140.59"},{"v":99853.45759959395,"d":"99,853.46"},{"v":2669026.744336668,"d":"2,669,026.74"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5702.949044931595,"d":"5,702.95"},{"v":116755,"d":"116,755.00"},{"v":116944.57171340493,"d":"116,944.57"},{"v":16775.38087673177,"d":"16,775.38 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":37.914342680985676,"d":"37.91"},{"v":88340.73023437934,"d":"88,340.73"},{"v":88492.38760510329,"d":"88,492.39"},{"v":189.57171340492837,"d":"189.57"}]
[{"$nulls":6},39,"2023-04-01",{"v":28408.626170479984,"d":"28,408.63"},{"v":5681.725234095997,"d":"5,681.73"},{"v":82664.64859542402,"d":"82,664.65"},{"v":116755,"d":"116,755.00"},{"v":116941.83187210356,"d":"116,941.83"},{"v":2207892.1138382233,"d":"2,207,892.11"},null,{"v":40583.75167211417,"d":"40,583.75"},{"v":98410.29594693343,"d":"98,410.30"},{"v":2628442.9926645537,"d":"2,628,442.99"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5620.525485782296,"d":"5,620.53"},{"v":116755,"d":"116,755.00"},{"v":116941.83187210356,"d":"116,941.83"},{"v":16532.929719084805,"d":"16,532.93 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":37.36637442071332,"d":"37.37"},{"v":88583.18139202631,"d":"88,583.18"},{"v":88732.64688970915,"d":"88,732.65"},{"v":186.8318721035666,"d":"186.83"}]
[{"$nulls":6},40,"2023-05-01",{"v":29456.087127855124,"d":"29,456.09"},{"v":5891.217425571025,"d":"5,891.22"},{"v":81407.69544657385,"d":"81,407.70"},{"v":116755,"d":"116,755.00"},{"v":116938.99100948652,"d":"116,938.99"},{"v":2172544.8092847974,"d":"2,172,544.81"},null,{"v":42080.12446836436,"d":"42,080.12"},{"v":96913.92315068324,"d":"96,913.92"},{"v":2586362.8681961894,"d":"2,586,362.87"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5535.062868719434,"d":"5,535.06"},{"v":116755,"d":"116,755.00"},{"v":116938.99100948652,"d":"116,938.99"},{"v":16281.53908931477,"d":"16,281.54 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":36.79820189730372,"d":"36.80"},{"v":88834.57202179634,"d":"88,834.57"},{"v":88981.76482938556,"d":"88,981.76"},{"v":183.9910094865186,"d":"183.99"}]
[{"$nulls":6},41,"2023-06-01",{"v":30542.169257920592,"d":"30,542.17"},{"v":6108.433851584119,"d":"6,108.43"},{"v":80104.39689049529,"d":"80,104.40"},{"v":116755,"d":"116,755.00"},{"v":116936.04540077373,"d":"116,936.05"},{"v":2135894.2061752924,"d":"2,135,894.21"},null,{"v":43631.6703684579,"d":"43,631.67"},{"v":95362.3772505897,"d":"95,362.38"},{"v":2542731.1978277317,"d":"2,542,731.20"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5446.449139943138,"d":"5,446.45"},{"v":116755,"d":"116,755.00"},{"v":116936.04540077373,"d":"116,936.05"},{"v":16020.87937809906,"d":"16,020.88 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":36.20908015474662,"d":"36.21"},{"v":89095.23173301206,"d":"89,095.23"},{"v":89240.06805363102,"d":"89,240.07"},{"v":181.04540077373312,"d":"181.05"}]
[{"$nulls":6},42,"2023-07-01",{"v":31668.296570773844,"d":"31,668.30"},{"v":6333.659314154769,"d":"6,333.66"},{"v":78753.04411507139,"d":"78,753.04"},{"v":116755,"d":"116,755.00"},{"v":116932.99118384795,"d":"116,932.99"},{"v":2097892.250290364,"d":"2,097,892.25"},null,{"v":45240.42367253394,"d":"45,240.42"},{"v":93753.62394651366,"d":"93,753.62"},{"v":2497490.7741551977,"d":"2,497,490.77"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5354.568114092226,"d":"5,354.57"},{"v":116755,"d":"116,755.00"},{"v":116932.99118384795,"d":"116,932.99"},{"v":15750.608823014278,"d":"15,750.61 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":35.598236769588205,"d":"35.60"},{"v":89365.50228809683,"d":"89,365.50"},{"v":89507.8952351752,"d":"89,507.90"},{"v":177.99118384794102,"d":"177.99"}]
[{"$nulls":6},43,"2023-08-01",{"v":32835.94558151451,"d":"32,835.95"},{"v":6567.189116302903,"d":"6,567.19"},{"v":77351.86530218259,"d":"77,351.87"},{"v":116755,"d":"116,755.00"},{"v":116929.82435419086,"d":"116,929.82"},{"v":2058489.1155925465,"d":"2,058,489.12"},null,{"v":46908.493687877766,"d":"46,908.49"},{"v":92085.55393116984,"d":"92,085.55"},{"v":2450582.28046732,"d":"2,450,582.28"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5259.299321908482,"d":"5,259.30"},{"v":116755,"d":"116,755.00"},{"v":116929.82435419086,"d":"116,929.82"},{"v":15470.37306043652,"d":"15,470.37 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":34.964870838172736,"d":"34.96"},{"v":89645.7380506746,"d":"89,645.74"},{"v":89785.59753402727,"d":"89,785.60"},{"v":174.82435419086366,"d":"174.82"}]
[{"$nulls":6},44,"2023-09-01",{"v":34046.64724616843,"d":"34,046.65"},{"v":6809.329449233686,"d":"6,809.33"},{"v":75899.02330459788,"d":"75,899.02"},{"v":116755,"d":"116,755.00"},{"v":116926.54075963271,"d":"116,926.54"},{"v":2017633.1388971445,"d":"2,017,633.14"},null,{"v":48638.06749452623,"d":"48,638.07"},{"v":90355.98012452137,"d":"90,355.98"},{"v":2401944.2129727937,"d":"2,401,944.21"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5160.517852284092,"d":"5,160.52"},{"v":116755,"d":"116,755.00"},{"v":116926.54075963271,"d":"116,926.54"},{"v":15179.804660919577,"d":"15,179.80 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":34.30815192654244,"d":"34.31"},{"v":89936.30645019154,"d":"89,936.31"},{"v":90073.53905789771,"d":"90,073.54"},{"v":171.5407596327122,"d":"171.54"}]
[{"$nulls":6},45,"2023-10-01",{"v":35301.98896899144,"d":"35,301.99"},{"v":7060.397793798289,"d":"7,060.40"},{"v":74392.61323721027,"d":"74,392.61"},{"v":116755,"d":"116,755.00"},{"v":116923.1360949081,"d":"116,923.14"},{"v":1975270.7521343548,"d":"1,975,270.75"},null,{"v":50431.41281284481,"d":"50,431.41"},{"v":88562.6348062028,"d":"88,562.63"},{"v":2351512.800159949,"d":"2,351,512.80"},{"v":138994.0476190476,"d":"138,994.05"},{"v":5058.094188485203,"d":"5,058.09"},{"v":116755,"d":"116,755.00"},{"v":116923.1360949081,"d":"116,923.14"},{"v":14878.522647442056,"d":"14,878.52 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":33.62721898161907,"d":"33.63"},{"v":90237.58846366905,"d":"90,237.59"},{"v":90372.09733959552,"d":"90,372.10"},{"v":168.13609490809537,"d":"168.14"}]
[{"$nulls":6},46,"2023-11-01",{"v":36603.616683784996,"d":"36,603.62"},{"v":7320.723336757,"d":"7,320.72"},{"v":72830.65997945801,"d":"72,830.66"},{"v":116755,"d":"116,755.00"},{"v":116919.6058960112,"d":"116,919.61"},{"v":1931346.4121138128,"d":"1,931,346.41"},null,{"v":52290.8809768356,"d":"52,290.88"},{"v":86703.166642212,"d":"86,703.17"},{"v":2299221.919183113,"d":"2,299,221.92"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4951.89403833682,"d":"4,951.89"},{"v":116755,"d":"116,755.00"},{"v":116919.6058960112,"d":"116,919.61"},{"v":14566.131995891603,"d":"14,566.13 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":32.921179202239244,"d":"32.92"},{"v":90549.97911521951,"d":"90,549.98"},{"v":90681.66383202847,"d":"90,681.66"},{"v":164.60589601119622,"d":"164.61"}]
[{"$nulls":6},47,"2023-12-01",{"v":37953.23701195247,"d":"37,953.24"},{"v":7590.647402390495,"d":"7,590.65"},{"v":71211.11558565704,"d":"71,211.12"},{"v":116755,"d":"116,755.00"},{"v":116915.94553434281,"d":"116,915.95"},{"v":1885802.5276994696,"d":"1,885,802.53"},null,{"v":54218.91001707483,"d":"54,218.91"},{"v":84775.13760197278,"d":"84,775.14"},{"v":2245003.009166038,"d":"2,245,003.01"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4841.778158146433,"d":"4,841.78"},{"v":116755,"d":"116,755.00"},{"v":116915.94553434281,"d":"116,915.95"},{"v":14242.223117131409,"d":"14,242.22 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":32.18910686856355,"d":"32.19"},{"v":90873.8879939797,"d":"90,873.89"},{"v":91002.64442145395,"d":"91,002.64"},{"v":160.94553434281772,"d":"160.95"}]
[{"$nulls":6},48,"2024-01-01",{"v":39352.61950012555,"d":"39,352.62"},{"v":7870.5239000251095,"d":"7,870.52"},{"v":69531.85659984934,"d":"69,531.86"},{"v":116755,"d":"116,755.00"},{"v":116912.15021064162,"d":"116,912.15"},{"v":1838579.384299319,"d":"1,838,579.38"},null,{"v":56218.0278573221,"d":"56,218.03"},{"v":82776.0197617255,"d":"82,776.02"},{"v":2188784.981308716,"d":"2,188,784.98"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4727.602170135476,"d":"4,727.60"},{"v":116755,"d":"116,755.00"},{"v":116912.15021064162,"d":"116,912.15"},{"v":13906.371319969869,"d":"13,906.37 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":31.430042128324494,"d":"31.43"},{"v":91209.73979114124,"d":"91,209.74"},{"v":91335.45995965453,"d":"91,335.46"},{"v":157.15021064162246,"d":"157.15"}]
[{"$nulls":6},49,"2024-02-01",{"v":40803.598940294825,"d":"40,803.60"},{"v":8160.719788058966,"d":"8,160.72"},{"v":67790.68127164622,"d":"67,790.68"},{"v":116755,"d":"116,755.00"},{"v":116908.21494869162,"d":"116,908.21"},{"v":1789615.0655709652,"d":"1,789,615.07"},null,{"v":58290.855628992475,"d":"58,290.86"},{"v":80703.19199005513,"d":"80,703.19"},{"v":2130494.1256797235,"d":"2,130,494.13"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4609.216373139265,"d":"4,609.22"},{"v":116755,"d":"116,755.00"},{"v":116908.21494869162,"d":"116,908.21"},{"v":13558.136254329243,"d":"13,558.14 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":30.642989738321987,"d":"30.64"},{"v":91557.97485678186,"d":"91,557.97"},{"v":91680.54681573516,"d":"91,680.55"},{"v":153.21494869160992,"d":"153.21"}]
[{"$nulls":6},50,"2024-03-01",{"v":42308.07777548625,"d":"42,308.08"},{"v":8461.61555509725,"d":"8,461.62"},{"v":65985.3066694165,"d":"65,985.31"},{"v":116755,"d":"116,755.00"},{"v":116904.13458879758,"d":"116,904.13"},{"v":1738845.3722403815,"d":"1,738,845.37"},null,{"v":60440.111107837365,"d":"60,440.11"},{"v":78553.93651121024,"d":"78,553.94"},{"v":2070054.014571886,"d":"2,070,054.01"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4486.465546327211,"d":"4,486.47"},{"v":116755,"d":"116,755.00"},{"v":116904.13458879758,"d":"116,904.13"},{"v":13197.0613338833,"d":"13,197.06 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":29.826917759516085,"d":"29.83"},{"v":91919.0497772278,"d":"91,919.05"},{"v":92038.35744826586,"d":"92,038.36"},{"v":149.13458879758042,"d":"149.13"}]
[{"$nulls":6},51,"2024-04-01",{"v":43868.02859413803,"d":"43,868.03"},{"v":8773.605718827606,"d":"8,773.61"},{"v":64113.36568703437,"d":"64,113.37"},{"v":116755,"d":"116,755.00"},{"v":116899.90378102004,"d":"116,899.90"},{"v":1686203.7379274159,"d":"1,686,203.74"},null,{"v":62668.6122773399,"d":"62,668.61"},{"v":76325.4353417077,"d":"76,325.44"},{"v":2007385.4022945461,"d":"2,007,385.40"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4359.188745685957,"d":"4,359.19"},{"v":116755,"d":"116,755.00"},{"v":116899.90378102004,"d":"116,899.90"},{"v":12822.673137406875,"d":"12,822.67 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":28.98075620400636,"d":"28.98"},{"v":92293.43797370423,"d":"92,293.44"},{"v":92409.36099852026,"d":"92,409.36"},{"v":144.9037810200318,"d":"144.90"}]
[{"$nulls":6},52,"2024-05-01",{"v":45485.49671644813,"d":"45,485.50"},{"v":9097.099343289627,"d":"9,097.10"},{"v":62172.40394026225,"d":"62,172.40"},{"v":116755,"d":"116,755.00"},{"v":116895.51697816062,"d":"116,895.52"},{"v":1631621.1418676781,"d":"1,631,621.14"},null,{"v":64979.281023497184,"d":"64,979.28"},{"v":74014.76659555042,"d":"74,014.77"},{"v":1942406.121271049,"d":"1,942,406.12"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4227.219092998591,"d":"4,227.22"},{"v":116755,"d":"116,755.00"},{"v":116895.51697816062,"d":"116,895.52"},{"v":12434.480788052451,"d":"12,434.48 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":28.103395632123597,"d":"28.10"},{"v":92681.63032305866,"d":"92,681.63"},{"v":92794.04390558717,"d":"92,794.04"},{"v":140.51697816061798,"d":"140.52"}]
[{"$nulls":6},53,"2024-06-01",{"v":47162.602876083634,"d":"47,162.60"},{"v":9432.520575216728,"d":"9,432.52"},{"v":60159.87654869964,"d":"60,159.88"},{"v":116755,"d":"116,755.00"},{"v":116890.96842848897,"d":"116,890.97"},{"v":1575026.0184163777,"d":"1,575,026.02"},null,{"v":67375.14696583361,"d":"67,375.15"},{"v":71618.90065321399,"d":"71,618.90"},{"v":1875030.9743052153,"d":"1,875,030.97"},{"v":138994.0476190476,"d":"138,994.05"},{"v":4090.3835570432766,"d":"4,090.38"},{"v":116755,"d":"116,755.00"},{"v":116890.96842848897,"d":"116,890.97"},{"v":12031.97530973993,"d":"12,031.98 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":27.19368569779464,"d":"27.19"},{"v":93084.13580137117,"d":"93,084.14"},{"v":93192.91054416235,"d":"93,192.91"},{"v":135.9684284889732,"d":"135.97"}]
[{"$nulls":6},54,"2024-07-01",{"v":48901.54600076805,"d":"48,901.55"},{"v":9780.309200153612,"d":"9,780.31"},{"v":58073.14479907834,"d":"58,073.14"},{"v":116755,"d":"116,755.00"},{"v":116886.25216820136,"d":"116,886.25"},{"v":1516344.163215456,"d":"1,516,344.16"},null,{"v":69859.35142966849,"d":"69,859.35"},{"v":69134.69618937912,"d":"69,134.70"},{"v":1805171.6228755468,"d":"1,805,171.62"},{"v":138994.0476190476,"d":"138,994.05"},{"v":3948.5027267243913,"d":"3,948.50"},{"v":116755,"d":"116,755.00"},{"v":116886.25216820136,"d":"116,886.25"},{"v":11614.628959815669,"d":"11,614.63 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":26.250433640272963,"d":"26.25"},{"v":93501.48215129544,"d":"93,501.48"},{"v":93606.48388585652,"d":"93,606.48"},{"v":131.2521682013648,"d":"131.25"}]
[{"$nulls":6},55,"2024-08-01",{"v":50704.60609539224,"d":"50,704.61"},{"v":10140.92121907845,"d":"10,140.92"},{"v":55909.47268552931,"d":"55,909.47"},{"v":116755,"d":"116,755.00"},{"v":116881.36201360129,"d":"116,881.36"},{"v":1455498.6359009854,"d":"1,455,498.64"},null,{"v":72435.1515648459,"d":"72,435.15"},{"v":66558.8960542017,"d":"66,558.90"},{"v":1732736.471310701,"d":"1,732,736.47"},{"v":138994.0476190476,"d":"138,994.05"},{"v":3801.3905758387477,"d":"3,801.39"},{"v":116755,"d":"116,755.00"},{"v":116881.36201360129,"d":"116,881.36"},{"v":11181.894537105863,"d":"11,181.89 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":25.272402720257602,"d":"25.27"},{"v":93934.21657400524,"d":"93,934.22"},{"v":94035.30618488627,"d":"94,035.31"},{"v":126.362013601288,"d":"126.36"}]
[{"$nulls":6},56,"2024-09-01",{"v":52574.14723142921,"d":"52,574.15"},{"v":10514.829446285843,"d":"10,514.83"},{"v":53666.02332228495,"d":"53,666.02"},{"v":116755,"d":"116,755.00"},{"v":116876.29155299175,"d":"116,876.29"},{"v":1392409.6592232706,"d":"1,392,409.66"},null,{"v":75105.92461632728,"d":"75,105.92"},{"v":63888.12300272033,"d":"63,888.12"},{"v":1657630.5466943737,"d":"1,657,630.55"},{"v":138994.0476190476,"d":"138,994.05"},{"v":3648.854219168443,"d":"3,648.85"},{"v":116755,"d":"116,755.00"},{"v":116876.29155299175,"d":"116,876.29"},{"v":10733.204664456991,"d":"10,733.20 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":24.25831059834976,"d":"24.26"},{"v":94382.90644665412,"d":"94,382.91"},{"v":94479.93968904752,"d":"94,479.94"},{"v":121.29155299174879,"d":"121.29"}]
[{"$nulls":6},57,"2024-10-01",{"v":54512.620646572315,"d":"54,512.62"},{"v":10902.524129314465,"d":"10,902.52"},{"v":51339.85522411323,"d":"51,339.86"},{"v":116755,"d":"116,755.00"},{"v":116871.0341382686,"d":"116,871.03"},{"v":1326994.514447384,"d":"1,326,994.51"},null,{"v":77875.17235224601,"d":"77,875.17"},{"v":61118.8752668016,"d":"61,118.88"},{"v":1579755.3743421277,"d":"1,579,755.37"},{"v":138994.0476190476,"d":"138,994.05"},{"v":3490.69365958056,"d":"3,490.69"},{"v":116755,"d":"116,755.00"},{"v":116871.0341382686,"d":"116,871.03"},{"v":10267.971044822647,"d":"10,267.97 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":23.206827653721177,"d":"23.21"},{"v":94848.14006628846,"d":"94,848.14"},{"v":94940.96737690334,"d":"94,940.97"},{"v":116.03413826860589,"d":"116.03"}]
[{"$nulls":6},58,"2024-11-01",{"v":56522.567958660926,"d":"56,522.57"},{"v":11304.513591732186,"d":"11,304.51"},{"v":48927.9184496069,"d":"48,927.92"},{"v":116755,"d":"116,755.00"},{"v":116865.58287620395,"d":"116,865.58"},{"v":1259167.432896991,"d":"1,259,167.43"},null,{"v":80746.52565522972,"d":"80,746.53"},{"v":58247.52196381788,"d":"58,247.52"},{"v":1499008.848686898,"d":"1,499,008.85"},{"v":138994.0476190476,"d":"138,994.05"},{"v":3326.7015258021224,"d":"3,326.70"},{"v":116755,"d":"116,755.00"},{"v":116865.58287620395,"d":"116,865.58"},{"v":9785.583689921381,"d":"9,785.58 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":22.116575240789736,"d":"22.12"},{"v":95330.52742118973,"d":"95,330.53"},{"v":95418.9937221529,"d":"95,418.99"},{"v":110.58287620394867,"d":"110.58"}]
[{"$nulls":6},59,"2024-12-01",{"v":58606.62449810744,"d":"58,606.62"},{"v":11721.32489962149,"d":"11,721.32"},{"v":46427.05060227108,"d":"46,427.05"},{"v":116755,"d":"116,755.00"},{"v":116859.93061940809,"d":"116,859.93"},{"v":1188839.483499262,"d":"1,188,839.48"},null,{"v":83723.74928301046,"d":"83,723.75"},{"v":55270.29833603714,"d":"55,270.30"},{"v":1415285.0994038875,"d":"1,415,285.10"},{"v":138994.0476190476,"d":"138,994.05"},{"v":3156.6628005264847,"d":"3,156.66"},{"v":116755,"d":"116,755.00"},{"v":116859.93061940809,"d":"116,859.93"},{"v":9285.410120454217,"d":"9,285.41 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":20.986123881616518,"d":"20.99"},{"v":95830.7009906569,"d":"95,830.70"},{"v":95914.64548618335,"d":"95,914.65"},{"v":104.93061940808258,"d":"104.93"}]
[{"$nulls":6},60,"2025-01-01",{"v":60767.52276319505,"d":"60,767.52"},{"v":12153.50455263901,"d":"12,153.50"},{"v":43833.97268416594,"d":"43,833.97"},{"v":116755,"d":"116,755.00"},{"v":116854.06995695826,"d":"116,854.07"},{"v":1115918.456183428,"d":"1,115,918.46"},null,{"v":86810.74680456419,"d":"86,810.75"},{"v":52183.30081448342,"d":"52,183.30"},{"v":1328474.3525993233,"d":"1,328,474.35"},{"v":138994.0476190476,"d":"138,994.05"},{"v":2980.354538494678,"d":"2,980.35"},{"v":116755,"d":"116,755.00"},{"v":116854.06995695826,"d":"116,854.07"},{"v":8766.79453683319,"d":"8,766.79 "},{"v":11638.88888888889,"d":"11,638.89"},{"v":19.81399139165437,"d":"19.81"},{"v":96349.31657427792,"d":"96,349.32"},{"v":96428.57253984454,"d":"96,428.57"},{"v":99.06995695827183,"d":"99.07"}]
[{"$nulls":6},61,"2025-02-01",{"v":63008.09600277654,"d":"63,008.10"},{"v":12601.61920055531,"d":"12,601.62"},{"v":41145.28479666816,"d":"41,145.28"},{"v":116755,"d":"116,755.00"},{"v":116847.99320468196,"d":"116,847.99"},{"v":1040308.740980096,"d":"1,040,308.74"},null,{"v":90011.56571825202,"d":"90,011.57"},{"v":48982.48190079558,"d":"48,982.48"},{"v":1238462.7868810713,"d":"1,238,462.79"},{"v":138994.0476190476,"d":"138,994.05"},{"v":2797.545574182066,"d":"2,797.55"},{"v":116755,"d":"116,755.00"},{"v":116847.99320468196,"d":"116,847.99"},{"v":8229.056959333631,"d":"8,229.06 "},0,0,{"v":108525.94304066637,"d":"108,525.94"},{"v":108618.93624534833,"d":"108,618.94"},{"v":92.99320468195232,"d":"92.99"}]
[{"$nulls":6},62,"2025-03-01",{"v":65331.28193107157,"d":"65,331.28"},{"v":13066.256386214314,"d":"13,066.26"},{"v":38357.46168271412,"d":"38,357.46"},{"v":116755,"d":"116,755.00"},{"v":116841.69239508167,"d":"116,841.69"},{"v":961911.2026628102,"d":"961,911.20"},null,{"v":93330.40275867347,"d":"93,330.40"},{"v":45663.64486037413,"d":"45,663.64"},{"v":1145132.3841223978,"d":"1,145,132.38"},{"v":138994.0476190476,"d":"138,994.05"},{"v":2607.9962187070464,"d":"2,608.00"},{"v":116755,"d":"116,755.00"},{"v":116841.69239508167,"d":"116,841.69"},{"v":7671.492336542825,"d":"7,671.49 "},0,0,{"v":109083.50766345717,"d":"109,083.51"},{"v":109170.20005853885,"d":"109,170.20"},{"v":86.69239508167466,"d":"86.69"}]
[{"$nulls":6},63,"2025-04-01",{"v":67740.12657943313,"d":"67,740.13"},{"v":13548.025315886625,"d":"13,548.03"},{"v":35466.84810468024,"d":"35,466.85"},{"v":116755,"d":"116,755.00"},{"v":116835.15926688857,"d":"116,835.16"},{"v":880623.0507674905,"d":"880,623.05"},null,{"v":96771.60939919,"d":"96,771.61"},{"v":42222.4382198576,"d":"42,222.44"},{"v":1048360.7747232078,"d":"1,048,360.77"},{"v":138994.0476190476,"d":"138,994.05"},{"v":2411.457945564406,"d":"2,411.46"},{"v":116755,"d":"116,755.00"},{"v":116835.15926688857,"d":"116,835.16"},{"v":7093.369620936049,"d":"7,093.37 "},0,0,{"v":109661.63037906395,"d":"109,661.63"},{"v":109741.78964595252,"d":"109,741.79"},{"v":80.15926688856752,"d":"80.16"}]
[{"$nulls":6},64,"2025-05-01",{"v":70237.78829013342,"d":"70,237.79"},{"v":14047.557658026686,"d":"14,047.56"},{"v":32469.654051839894,"d":"32,469.65"},{"v":116755,"d":"116,755.00"},{"v":116828.38525423063,"d":"116,828.39"},{"v":796337.7048193304,"d":"796,337.70"},null,{"v":100339.69755733327,"d":"100,339.70"},{"v":38654.350061714336,"d":"38,654.35"},{"v":948021.0771658745,"d":"948,021.08"},{"v":138994.0476190476,"d":"138,994.05"},{"v":2207.6730647712784,"d":"2,207.67"},{"v":116755,"d":"116,755.00"},{"v":116828.38525423063,"d":"116,828.39"},{"v":6493.93081036798,"d":"6,493.93 "},0,0,{"v":110261.06918963202,"d":"110,261.07"},{"v":110334.45444386265,"d":"110,334.45"},{"v":73.38525423062421,"d":"73.39"}]
[{"$nulls":6},65,"2025-06-01",{"$f":"IF(G74<=$D$14,(L74-K74)*1/(1+$D$20),0)","v":{"v":72827.54185740536,"d":"72,827.54"}},{"$f":"IF(G74<=$D$14,I74*$D$20,0)","v":{"v":14565.508371481073,"d":"14,565.51"}},{"$f":"IF(G74<=$D$14,N73*$D$17,0)","v":{"v":29361.94977111357,"d":"29,361.95"}},{"$f":"IF(G74<=$D$14,-$D$29,0)","v":{"v":116755,"d":"116,755.00"}},{"v":116821.36147540162,"d":"116,821.36"},{"$f":"IF(G74<=$D$14,N73-I74-J74,0)","v":{"v":708944.6545904439,"d":"708,944.65"}},null,{"v":104039.34551057889,"d":"104,039.35"},{"v":34954.70210846872,"d":"34,954.70"},{"v":843981.7316552957,"d":"843,981.73"},{"v":138994.0476190476,"d":"138,994.05"},{"v":1996.3743849984603,"d":"1,996.37"},{"v":116755,"d":"116,755.00"},{"v":116821.36147540162,"d":"116,821.36"},{"v":5872.389954222715,"d":"5,872.39 "},0,0,{"v":110882.61004577728,"d":"110,882.61"},{"v":110948.9715211789,"d":"110,948.97"},{"v":66.36147540161086,"d":"66.36"}]
[{"$nulls":6},66,"2025-07-01",{"v":75512.78282116953,"d":"75,512.78"},{"v":15102.556564233906,"d":"15,102.56"},{"v":26139.660614596563,"d":"26,139.66"},{"v":116755,"d":"116,755.00"},{"$f":"L75+AB75","v":{"v":116814.07872121588,"d":"116,814.08"}},{"v":618329.3152050404,"d":"618,329.32"},null,{"$f":"IF(G75<=$D$14,-$E$29-Q75,0)","v":{"v":107875.40403024197,"d":"107,875.40"}},{"$f":"IF(G75<=$D$14,R74*$D$17,0)","v":{"v":31118.64358880563,"d":"31,118.64"}},{"$f":"IF(G75<=$D$14,R74-P75,0)","v":{"v":736106.3276250537,"d":"736,106.33"}},{"$f":"IF(G75<=$D$14,P75+Q75,0)","v":{"v":138994.0476190476,"d":"138,994.05"}},{"$f":"IF(G75<=$D$14,IF($D$37=\"льготное\",K75,N74*($D$24+3%)/12),0)","v":{"v":1777.2848632440991,"d":"1,777.28"}},{"$f":"L75","v":{"v":116755,"d":"116,755.00"}},{"$f":"M75","v":{"v":116814.07872121588,"d":"116,814.08"}},{"$f":"IF($D$38=\"да\",K75*$D$23,0)","v":{"v":5227.932122919313,"d":"5,227.93 "}},{"$f":"IF(G75<=$D$21,IF($D$38=\"да\",($D$13)/$D$21*$D$23,0),0)","v":0},{"$f":"IF(G75<=$D$21,IF($D$38=\"да\",AB75*$D$23,0),0)","v":0},{"$f":"U75-W75-X75","v":{"v":111527.06787708068,"d":"111,527.07"}},{"$f":"V75-X75-Y75-W75","v":{"v":111586.14659829656,"d":"111,586.15"}},{"v":59.078721215870324,"d":"59.08"}]
[{"$nulls":6},67,"2025-08-01",{"v":78297.0319190761,"d":"78,297.03"},{"v":15659.40638381522,"d":"15,659.41"},{"v":22798.561697108707,"d":"22,798.56"},{"v":116755,"d":"116,755.00"},{"v":116806.52744293376,"d":"116,806.53"},{"v":524372.8769021491,"d":"524,372.88"},null,{"v":111852.90274153702,"d":"111,852.90"},{"v":27141.144877510575,"d":"27,141.14"},{"v":624253.4248835167,"d":"624,253.42"},{"v":138994.0476190476,"d":"138,994.05"},{"v":1550.1172415904139,"d":"1,550.12"},{"v":116755,"d":"116,755.00"},{"v":116806.52744293376,"d":"116,806.53"},{"v":4559.7123394217415,"d":"4,559.71 "},0,0,{"v":112195.28766057827,"d":"112,195.29"},{"v":112246.81510351202,"d":"112,246.82"},{"$f":"IF(G76<=$D$14,N75*$D$24,0)","v":{"v":51.52744293375336,"d":"51.53"}}]
[{"$nulls":6},68,"2025-09-01",{"v":81183.93970269882,"d":"81,183.94"},{"v":16236.787940539763,"d":"16,236.79"},{"v":19334.272356761427,"d":"19,334.27"},{"v":116755,"d":"116,755.00"},{"v":116798.69773974185,"d":"116,798.70"},{"v":426952.14925891045,"d":"426,952.15"},null,{"v":115977.05671814093,"d":"115,977.06"},{"v":23016.99090090668,"d":"23,016.99"},{"v":508276.3681653758,"d":"508,276.37"},{"v":138994.0476190476,"d":"138,994.05"},{"v":1314.5736705671932,"d":"1,314.57"},{"v":116755,"d":"116,755.00"},{"v":116798.69773974185,"d":"116,798.70"},{"v":3866.8544713522856,"d":"3,866.85 "},0,0,{"v":112888.14552864771,"d":"112,888.15"},{"v":112931.84326838957,"d":"112,931.84"},{"v":43.69773974184575,"d":"43.70"}]
[{"$nulls":6},69,"2025-10-01",{"v":84177.29132393414,"d":"84,177.29"},{"v":16835.45826478683,"d":"16,835.46"},{"v":15742.250411279041,"d":"15,742.25"},{"v":116755,"d":"116,755.00"},{"v":116790.57934577158,"d":"116,790.58"},{"v":325939.3996701895,"d":"325,939.40"},null,{"v":120253.27331990565,"d":"120,253.27"},{"v":18740.774299141944,"d":"18,740.77"},{"v":388023.09484547016,"d":"388,023.09"},{"v":138994.0476190476,"d":"138,994.05"},{"v":1070.3453186282406,"d":"1,070.35"},{"v":116755,"d":"116,755.00"},{"v":116790.57934577158,"d":"116,790.58"},{"v":3148.4500822558084,"d":"3,148.45 "},0,0,{"v":113606.5499177442,"d":"113,606.55"},{"v":113642.12926351577,"d":"113,642.13"},{"v":35.579345771575866,"d":"35.58"}]
[{"$nulls":6},70,"2025-11-01",{"v":87281.0114978803,"d":"87,281.01"},{"v":17456.20229957606,"d":"17,456.20"},{"v":12017.786202543635,"d":"12,017.79"},{"v":116755,"d":"116,755.00"},{"v":116782.16161663918,"d":"116,782.16"},{"v":221202.18587273313,"d":"221,202.19"},null,{"v":124687.1592826859,"d":"124,687.16"},{"v":14306.88833636171,"d":"14,306.89"},{"v":263335.93556278426,"d":"263,335.94"},{"v":138994.0476190476,"d":"138,994.05"},{"v":817.111967228739,"d":"817.11"},{"v":116755,"d":"116,755.00"},{"v":116782.16161663918,"d":"116,782.16"},{"v":2403.5572405087273,"d":"2,403.56 "},0,0,{"v":114351.44275949127,"d":"114,351.44"},{"v":114378.60437613045,"d":"114,378.60"},{"v":27.161616639182455,"d":"27.16"}]
[{"$nulls":6},71,"2025-12-01",{"v":90499.16964870424,"d":"90,499.17"},{"v":18099.83392974085,"d":"18,099.83"},{"v":8155.996421554921,"d":"8,156.00"},{"v":116755,"d":"116,755.00"},{"v":116773.43351548939,"d":"116,773.43"},{"v":112603.18229428804,"d":"112,603.18"},null,{"v":129284.52806957721,"d":"129,284.53"},{"v":9709.519549470393,"d":"9,709.52"},{"v":134051.40749320705,"d":"134,051.41"},{"v":138994.0476190476,"d":"138,994.05"},{"v":554.5415909726157,"d":"554.54"},{"v":116755,"d":"116,755.00"},{"v":116773.43351548939,"d":"116,773.43"},{"v":1631.1992843109842,"d":"1,631.20 "},0,0,{"v":115123.80071568901,"d":"115,123.80"},{"v":115142.2342311784,"d":"115,142.23"},{"v":18.433515489394427,"d":"18.43"}]
[{"$nulls":6},72,"2026-01-01",{"v":93835.98524524264,"d":"93,835.99"},{"v":18767.19704904853,"d":"18,767.20"},{"v":4151.817705708833,"d":"4,151.82"},{"v":116755,"d":"116,755.00"},{"v":116764.38359852452,"d":"116,764.38"},{"v":-3.1322997529059649E-9,"d":"-0.00"},null,{"v":134051.4074932035,"d":"134,051.41"},{"v":4942.640125844107,"d":"4,942.64"},{"v":3.5506673157215118E-9,"d":"0.00"},{"v":138994.0476190476,"d":"138,994.05"},{"v":282.2899222794304,"d":"282.29"},{"v":116755,"d":"116,755.00"},{"v":116764.38359852452,"d":"116,764.38"},{"v":830.3635411417667,"d":"830.36 "},0,0,{"v":115924.63645885824,"d":"115,924.64"},{"v":115934.02005738276,"d":"115,934.02"},{"v":9.383598524524002,"d":"9.38"}]
[{"$nulls":6},73,"2026-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},74,"2026-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},75,"2026-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},76,"2026-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},77,"2026-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},78,"2026-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},79,"2026-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},80,"2026-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},81,"2026-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},82,"2026-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},83,"2026-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},84,"2027-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},85,"2027-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},86,"2027-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},87,"2027-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},88,"2027-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},89,"2027-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},90,"2027-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},91,"2027-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},92,"2027-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},93,"2027-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},94,"2027-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},95,"2027-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},96,"2028-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},97,"2028-02-01",{"$f":"IF(G106<=$D$14,(L106-K106)*1/(1+$D$20),0)","v":0},{"$f":"IF(G106<=$D$14,I106*$D$20,0)","v":0},{"$f":"IF(G106<=$D$14,N105*$D$17,0)","v":0},{"$f":"IF(G106<=$D$14,-$D$29,0)","v":0},0,{"$f":"IF(G106<=$D$14,N105-I106-J106,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},98,"2028-03-01",0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF(G107<=$D$14,IF($D$37=\"льготное\",K107,N106*($D$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":6},99,"2028-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},100,"2028-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},101,"2028-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},102,"2028-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},103,"2028-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},104,"2028-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},105,"2028-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},106,"2028-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},107,"2028-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},108,"2029-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},109,"2029-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},110,"2029-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},111,"2029-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},112,"2029-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},113,"2029-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},114,"2029-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},115,"2029-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},116,"2029-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},117,"2029-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},118,"2029-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},119,"2029-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},120,"2030-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},121,"2030-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},122,"2030-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},123,"2030-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},124,"2030-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},125,"2030-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},126,"2030-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},127,"2030-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},128,"2030-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},129,"2030-10-01",{"$f":"IF(G138<=$D$14,(L138-K138)*1/(1+$D$20),0)","v":0},{"$f":"IF(G138<=$D$14,I138*$D$20,0)","v":0},{"$f":"IF(G138<=$D$14,N137*$D$17,0)","v":0},{"$f":"IF(G138<=$D$14,-$D$29,0)","v":0},0,{"$f":"IF(G138<=$D$14,N137-I138-J138,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},130,"2030-11-01",0,0,0,0,{"$f":"L139+AB139","v":0},0,null,{"$f":"IF(G139<=$D$14,-$E$29-Q139,0)","v":0},{"$f":"IF(G139<=$D$14,R138*$D$17,0)","v":0},{"$f":"IF(G139<=$D$14,R138-P139,0)","v":0},{"$f":"IF(G139<=$D$14,P139+Q139,0)","v":0},{"$f":"IF(G139<=$D$14,IF($D$37=\"льготное\",K139,N138*($D$24+3%)/12),0)","v":0},{"$f":"L139","v":0},{"$f":"M139","v":0},{"$f":"IF($D$38=\"да\",K139*$D$23,0)","v":0},{"$f":"IF(G139<=$D$21,IF($D$38=\"да\",($D$13)/$D$21*$D$23,0),0)","v":0},{"$f":"IF(G139<=$D$21,IF($D$38=\"да\",AB139*$D$23,0),0)","v":0},{"$f":"U139-W139-X139","v":0},{"$f":"V139-X139-Y139-W139","v":0},0]
[{"$nulls":6},131,"2030-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(G140<=$D$14,N139*$D$24,0)","v":0}]
[{"$nulls":6},132,"2031-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},133,"2031-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},134,"2031-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},135,"2031-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},136,"2031-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},137,"2031-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},138,"2031-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},139,"2031-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},140,"2031-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},141,"2031-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},142,"2031-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},143,"2031-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},144,"2032-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},145,"2032-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},146,"2032-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},147,"2032-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},148,"2032-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},149,"2032-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},150,"2032-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},151,"2032-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},152,"2032-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},153,"2032-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},154,"2032-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},155,"2032-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},156,"2033-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},157,"2033-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},158,"2033-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},159,"2033-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},160,"2033-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},161,"2033-06-01",{"$f":"IF(G170<=$D$14,(L170-K170)*1/(1+$D$20),0)","v":0},{"$f":"IF(G170<=$D$14,I170*$D$20,0)","v":0},{"$f":"IF(G170<=$D$14,N169*$D$17,0)","v":0},{"$f":"IF(G170<=$D$14,-$D$29,0)","v":0},0,{"$f":"IF(G170<=$D$14,N169-I170-J170,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},162,"2033-07-01",0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF(G171<=$D$14,IF($D$37=\"льготное\",K171,N170*($D$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":6},163,"2033-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},164,"2033-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},165,"2033-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},166,"2033-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},167,"2033-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},168,"2034-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},169,"2034-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},170,"2034-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},171,"2034-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},172,"2034-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},173,"2034-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},174,"2034-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},175,"2034-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},176,"2034-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},177,"2034-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},178,"2034-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},179,"2034-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},180,"2035-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Кредит равномерное","index":5,"n_rows":189,"n_cols":27,"rows_kept":189,"hidden":true,"merged":[[5,6,6,6],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[25,0,25,2],[27,0,27,2],[28,0,28,2],[30,0,30,2],[31,0,31,2],[34,0,34,2]]}
[{"$nulls":10},"На % не начисляется НДС",{"$nulls":3},"НДС на ОС возмещается сразу при постановке на учет",{"$nulls":6},"В затраты идет только часть процентов, не превышающая ставку ЦБ+ 3","Амортизация обычная"]
[]
[{"$nulls":6},"ЧИСТВНДОХ",{"$nulls":4},{"$f":"XIRR(L9:L189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(M9:M189,H9:H189)","v":{"$error":"#NUM!"}},{"$nulls":4},{"$f":"XIRR(R9:R189,H9:H189)","v":{"$error":"#NUM!"}},null,{"$f":"XIRR(T9:T189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(U9:U189,H9:H189)","v":{"$error":"#NUM!"}},null,null,{"$f":"SUM(V4:X4)","v":{"v":2083640075.4916673,"d":"2,083,640,075.49"}},{"$f":"XIRR(Y9:Y189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(Z9:Z189,H9:H189)","v":{"$error":"#NUM!"}}]
[{"$nulls":8},{"$f":"SUM(I8:I189)","v":{"v":2444166.666666669,"d":"2,444,166.67"}},{"$f":"SUM(J8:J189)","v":{"v":488833.33333333343,"d":"488,833.33"}},{"$f":"SUM(K8:K189)","v":{"v":10415956789.583336,"d":"10,415,956,789.58"}},{"$f":"SUM(L10:L189)+D19","v":{"v":10420146789.583338,"d":"10,420,146,789.58"}},{"$f":"SUM(M10:M189)+D19","v":{"v":10420155710.791672,"d":"10,420,155,710.79"}},null,{"$f":"SUM(O9:O189)","v":{"v":698333.3333333334,"d":"698,333.33"}},null,null,{"$f":"SUM(R10:R189)","v":{"v":7337098670.486098,"d":"7,337,098,670.49"}},{"$nulls":3},{"$f":"SUM(V8:V189)","v":{"v":2083191357.9166675,"d":"2,083,191,357.92"}},{"$f":"SUM(W8:W189)","v":{"v":446933.3333333328,"d":"446,933.33"}},{"$f":"SUM(X8:X189)","v":{"v":1784.241666666667,"d":"1,784.24"}},null,null,{"$f":"SUM(AA8:AA189)","v":{"v":8921.208333333336,"d":"8,921.21"}}]
[{"$nulls":10},"Ост ст-ть*% в мес"]
[{"$nulls":6},"Платеж",null,"Погашение стоимости имущества",null,"Процент по ставке","Кредитный платеж","Кредитный платеж со страхованием","Основной долг","Возмещение НДС","\"процент при НДС\"","\"остаточная стоимость без НДС\"","Поток без НДС","% по ставке ЦБ+3","Поток без НДС ","Поток без НДС со страхованием","Экономия налога на прибыль от %","Экономия НП от амортизации","Экономия НП от страхования","Поток без НДС и НП","Поток без НДС и НП со страхованием"]
[{"$nulls":8},"без НДС","НДС",{"$nulls":16},"Страхование"]
[]
[{"$nulls":6},0,"2020-01-01",{"$nulls":3},{"$f":"-D11+D19","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"L9","v":{"v":-2933000,"d":"-2,933,000.00"}},{"$f":"D11-D19","v":{"v":2933000,"d":"2,933,000.00"}},{"$f":"IF(D37=\"да\",D12,0)","v":{"v":698333.3333333334,"d":"698,333.33"}},null,{"$f":"$D$13","v":{"v":3491666.6666666665,"d":"3,491,666.67"}},{"$f":"L9+O9","v":{"v":-2234666.6666666665,"d":"-2,234,666.67"}},null,{"$f":"L9","v":{"v":-2933000,"d":"-2,933,000.00 "}},{"$f":"T9","v":{"v":-2933000,"d":"-2,933,000.00 "}},{"$nulls":3},{"$f":"T9","v":{"v":-2933000,"d":"-2,933,000.00 "}},{"$f":"Y9","v":{"v":-2933000,"d":"-2,933,000.00 "}}]
[{"$nulls":6},1,"2020-02-01",{"$f":"IF(G10<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"$f":"IF(G10<=$D$14,I10*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"$f":"IF(G10<=$D$14,N9*$D$17,0)","v":{"v":285368679.1666667,"d":"285,368,679.17"}},{"$f":"IF(G10<=$D$14,SUM(I10:K10),0)","v":{"v":285409415.2777778,"d":"285,409,415.28"}},{"$f":"L10+AA10","v":{"v":285409659.6944445,"d":"285,409,659.69"}},{"$f":"IF(G10<=$D$14,N9-I10-J10,0)","v":{"v":2892263.888888889,"d":"2,892,263.89"}},null,{"$f":"IF(G10<=$D$14,Q9*$D$17,0)","v":{"v":339724618.0555555,"d":"339,724,618.06"}},{"$f":"-R9-I10","v":{"v":2200719.907407407,"d":"2,200,719.91"}},{"$f":"IF(G10<=$D$14,I10+P10,0)","v":{"v":339758564.8148148,"d":"339,758,564.81"}},{"$f":"IF(G10<=$D$14,IF($D$37=\"льготное\",K10,N9*($D$24+3%)/12),0)","v":{"v":7352.868055555556,"d":"7,352.87"}},{"$f":"L10-O9","v":{"v":284711081.9444445,"d":"284,711,081.94"}},{"$f":"M10-O9","v":{"v":284711326.36111116,"d":"284,711,326.36"}},{"$f":"IF($D$38=\"да\",K10*$D$23,0)","v":{"v":57073735.83333334,"d":"57,073,735.83 "}},{"$f":"IF($D$38=\"да\",IF(G10<=$D$21,(-$R$9)/$D$21*$D$23,0),0)","v":{"v":7448.88888888889,"d":"7,448.89"}},{"$f":"IF($D$38=\"да\",IF(G10<=$D$14,AA10*$D$23,0),0)","v":{"v":48.88333333333333,"d":"48.88"}},{"$f":"T10-V10-W10","v":{"v":227629897.22222224,"d":"227,629,897.22"}},{"$f":"U10-W10-X10-V10","v":{"v":227630092.7555556,"d":"227,630,092.76"}},{"$f":"IF(G10<=$D$14,N9*$D$24,0)","v":{"v":244.41666666666666,"d":"244.42"}}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":{"v":4190000,"d":"4,190,000.00"}},null,null,2,"2020-03-01",{"$f":"IF(G11<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"$f":"IF(G11<=$D$14,I11*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"$f":"IF(G11<=$D$14,N10*$D$17,0)","v":{"v":281405225.2893519,"d":"281,405,225.29"}},{"$f":"IF(G11<=$D$14,SUM(I11:K11),0)","v":{"v":281445961.400463,"d":"281,445,961.40"}},{"$f":"L11+AA11","v":{"v":281446202.4224537,"d":"281,446,202.42"}},{"$f":"IF(G11<=$D$14,N10-I11-J11,0)","v":{"v":2851527.777777778,"d":"2,851,527.78"}},null,{"$f":"IF(G10<=$D$14,Q10*$D$17,0)","v":{"v":214120877.32445985,"d":"214,120,877.32"}},{"$f":"IF(G10<=$D$14,Q10-I11,0)","v":{"v":2166773.148148148,"d":"2,166,773.15"}},{"v":214154824.0837191,"d":"214,154,824.08"},{"v":7250.744888117285,"d":"7,250.74"},{"$f":"L11","v":{"v":281445961.400463,"d":"281,445,961.40"}},{"$f":"M11","v":{"v":281446202.4224537,"d":"281,446,202.42"}},{"$f":"IF($D$38=\"да\",K11*$D$23,0)","v":{"v":56281045.05787038,"d":"56,281,045.06 "}},{"$f":"IF($D$38=\"да\",IF(G11<=$D$21,(-$R$9)/$D$21*$D$23,0),0)","v":{"v":7448.88888888889,"d":"7,448.89"}},{"$f":"IF($D$38=\"да\",IF(G11<=$D$14,AA11*$D$23,0),0)","v":{"v":48.20439814814815,"d":"48.20"}},{"$f":"T11-V11-W11","v":{"v":225157467.4537037,"d":"225,157,467.45"}},{"$f":"U11-W11-X11-V11","v":{"v":225157660.27129626,"d":"225,157,660.27"}},{"$f":"IF(G11<=$D$14,N10*$D$24,0)","v":{"v":241.02199074074073,"d":"241.02"}}]
["НДС",null,null,{"$f":"D11*D20/(1+D20)","v":{"v":698333.3333333334,"d":"698,333.33"}},null,null,3,"2020-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"$f":"IF(G12<=$D$14,I12*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"$f":"IF(G12<=$D$14,N11*$D$17,0)","v":{"v":277441771.4120371,"d":"277,441,771.41"}},{"v":277482507.5231482,"d":"277,482,507.52"},{"v":277482745.150463,"d":"277,482,745.15"},{"$f":"IF(G12<=$D$14,N11-I12-J12,0)","v":{"v":2810791.666666667,"d":"2,810,791.67"}},null,{"v":210817999.09336418,"d":"210,817,999.09"},{"v":2132826.3888888885,"d":"2,132,826.39"},{"v":210851945.85262343,"d":"210,851,945.85"},{"v":7148.621720679013,"d":"7,148.62"},{"v":277482507.5231482,"d":"277,482,507.52"},{"v":277482745.150463,"d":"277,482,745.15"},{"v":55488354.28240742,"d":"55,488,354.28 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":47.52546296296297,"d":"47.53"},{"v":221986704.35185188,"d":"221,986,704.35"},{"v":221986894.4537037,"d":"221,986,894.45"},{"v":237.62731481481484,"d":"237.63"}]
["Без НДС",null,null,{"$f":"D11-D12","v":{"v":3491666.6666666665,"d":"3,491,666.67"}},null,null,4,"2020-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"$f":"IF(G13<=$D$14,N12*$D$17,0)","v":{"v":273478317.53472227,"d":"273,478,317.53"}},{"$f":"IF(G13<=$D$14,SUM(I13:K13),0)","v":{"v":273519053.6458334,"d":"273,519,053.65"}},{"v":273519287.87847227,"d":"273,519,287.88"},{"v":2770055.555555556,"d":"2,770,055.56"},null,{"v":207515120.86226848,"d":"207,515,120.86"},{"v":2098879.629629629,"d":"2,098,879.63"},{"v":207549067.62152773,"d":"207,549,067.62"},{"v":7046.498553240742,"d":"7,046.50"},{"v":273519053.6458334,"d":"273,519,053.65"},{"v":273519287.87847227,"d":"273,519,287.88"},{"v":54695663.506944455,"d":"54,695,663.51 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":46.84652777777779,"d":"46.85"},{"v":218815941.25000003,"d":"218,815,941.25"},{"v":218816128.63611117,"d":"218,816,128.64"},{"v":234.2326388888889,"d":"234.23"}]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!O16","v":72},null,null,5,"2020-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":269514863.65740746,"d":"269,514,863.66"},{"v":269555599.76851857,"d":"269,555,599.77"},{"v":269555830.60648155,"d":"269,555,830.61"},{"$f":"IF(G14<=$D$14,N13-I14-J14,0)","v":{"v":2729319.444444445,"d":"2,729,319.44"}},null,{"v":204212242.6311728,"d":"204,212,242.63"},{"v":2064932.8703703699,"d":"2,064,932.87"},{"v":204246189.39043206,"d":"204,246,189.39"},{"v":6944.375385802471,"d":"6,944.38"},{"v":269555599.76851857,"d":"269,555,599.77"},{"v":269555830.60648155,"d":"269,555,830.61"},{"v":53902972.73148149,"d":"53,902,972.73 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":46.1675925925926,"d":"46.17"},{"v":215645178.14814818,"d":"215,645,178.15"},{"v":215645362.81851858,"d":"215,645,362.82"},{"v":230.837962962963,"d":"230.84"}]
["Срок, лет",null,null,{"$f":"D14/12","v":6},null,null,6,"2020-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":265551409.78009266,"d":"265,551,409.78"},{"v":265592145.89120376,"d":"265,592,145.89"},{"v":265592373.3344908,"d":"265,592,373.33"},{"v":2688583.333333334,"d":"2,688,583.33"},null,{"v":200909364.4000771,"d":"200,909,364.40"},{"v":2030986.1111111105,"d":"2,030,986.11"},{"v":200943311.15933636,"d":"200,943,311.16"},{"v":6842.252218364199,"d":"6,842.25"},{"v":265592145.89120376,"d":"265,592,145.89"},{"v":265592373.3344908,"d":"265,592,373.33"},{"v":53110281.95601854,"d":"53,110,281.96 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":45.488657407407416,"d":"45.49"},{"v":212474415.04629633,"d":"212,474,415.05"},{"v":212474597.00092596,"d":"212,474,597.00"},{"v":227.44328703703707,"d":"227.44"}]
["Ставка в год",null,null,{"$f":"'Калькулятор лизинга'!O21/100","v":{"v":1167.55,"d":"116755.00%"}},null,null,7,"2020-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":261587955.90277785,"d":"261,587,955.90"},{"v":261628692.01388896,"d":"261,628,692.01"},{"v":261628916.06250006,"d":"261,628,916.06"},{"v":2647847.222222223,"d":"2,647,847.22"},null,{"v":197606486.16898143,"d":"197,606,486.17"},{"v":1997039.3518518512,"d":"1,997,039.35"},{"v":197640432.9282407,"d":"197,640,432.93"},{"v":6740.129050925927,"d":"6,740.13"},{"v":261628692.01388896,"d":"261,628,692.01"},{"v":261628916.06250006,"d":"261,628,916.06"},{"v":52317591.180555575,"d":"52,317,591.18 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":44.809722222222234,"d":"44.81"},{"v":209303651.94444448,"d":"209,303,651.94"},{"v":209303831.18333337,"d":"209,303,831.18"},{"v":224.04861111111114,"d":"224.05"}]
["Ставка в мес",null,null,{"$f":"D16/12","v":{"v":97.29583333333333,"d":"9729.58%"}},null,null,8,"2020-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":257624502.02546304,"d":"257,624,502.03"},{"v":257665238.13657415,"d":"257,665,238.14"},{"v":257665458.79050934,"d":"257,665,458.79"},{"v":2607111.111111112,"d":"2,607,111.11"},null,{"v":194303607.93788573,"d":"194,303,607.94"},{"v":1963092.592592592,"d":"1,963,092.59"},{"v":194337554.697145,"d":"194,337,554.70"},{"v":6638.005883487655,"d":"6,638.01"},{"v":257665238.13657415,"d":"257,665,238.14"},{"v":257665458.79050934,"d":"257,665,458.79"},{"v":51524900.40509261,"d":"51,524,900.41 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":44.13078703703705,"d":"44.13"},{"v":206132888.84259266,"d":"206,132,888.84"},{"v":206133065.36574078,"d":"206,133,065.37"},{"v":220.65393518518525,"d":"220.65"}]
["Собств ср-ва, %",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N2,'Калькулятор лизинга'!O24/100,'Калькулятор лизинга'!O24/'Калькулятор лизинга'!K5)","v":{"v":0.3,"d":"30%"}},null,null,9,"2020-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":253661048.14814824,"d":"253,661,048.15"},{"v":253701784.25925934,"d":"253,701,784.26"},{"v":253702001.5185186,"d":"253,702,001.52"},{"v":2566375.000000001,"d":"2,566,375.00"},null,{"v":191000729.70679006,"d":"191,000,729.71"},{"v":1929145.8333333326,"d":"1,929,145.83"},{"v":191034676.4660493,"d":"191,034,676.47"},{"v":6535.882716049385,"d":"6,535.88"},{"v":253701784.25925934,"d":"253,701,784.26"},{"v":253702001.5185186,"d":"253,702,001.52"},{"v":50732209.62962965,"d":"50,732,209.63 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":43.45185185185187,"d":"43.45"},{"v":202962125.7407408,"d":"202,962,125.74"},{"v":202962299.5481482,"d":"202,962,299.55"},{"v":217.25925925925932,"d":"217.26"}]
["Собств ср-ва",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N3,'Калькулятор лизинга'!O24,'Калькулятор лизинга'!O24/100*'Калькулятор лизинга'!K5)","v":{"v":1257000,"d":"1,257,000.00 "}},null,null,10,"2020-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":249697594.27083343,"d":"249,697,594.27"},{"v":249738330.38194454,"d":"249,738,330.38"},{"v":249738544.24652788,"d":"249,738,544.25"},{"v":2525638.88888889,"d":"2,525,638.89"},null,{"v":187697851.47569436,"d":"187,697,851.48"},{"v":1895199.0740740732,"d":"1,895,199.07"},{"v":187731798.2349536,"d":"187,731,798.23"},{"v":6433.759548611113,"d":"6,433.76"},{"v":249738330.38194454,"d":"249,738,330.38"},{"v":249738544.24652788,"d":"249,738,544.25"},{"v":49939518.85416669,"d":"49,939,518.85 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":42.77291666666668,"d":"42.77"},{"v":199791362.63888896,"d":"199,791,362.64"},{"v":199791533.73055562,"d":"199,791,533.73"},{"v":213.8645833333334,"d":"213.86"}]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":{"v":0.2,"d":"20%"}},null,null,11,"2020-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":245734140.39351863,"d":"245,734,140.39"},{"v":245774876.50462973,"d":"245,774,876.50"},{"v":245775086.97453713,"d":"245,775,086.97"},{"v":2484902.777777779,"d":"2,484,902.78"},null,{"v":184394973.2445987,"d":"184,394,973.24"},{"v":1861252.314814814,"d":"1,861,252.31"},{"v":184428920.00385794,"d":"184,428,920.00"},{"v":6331.6363811728415,"d":"6,331.64"},{"v":245774876.50462973,"d":"245,774,876.50"},{"v":245775086.97453713,"d":"245,775,086.97"},{"v":49146828.07870373,"d":"49,146,828.08 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":42.0939814814815,"d":"42.09"},{"v":196620599.5370371,"d":"196,620,599.54"},{"v":196620767.91296303,"d":"196,620,767.91"},{"v":210.46990740740748,"d":"210.47"}]
["СПИ, мес",null,null,{"$f":"'Калькулятор лизинга'!O27","v":60},null,null,12,"2021-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":241770686.51620382,"d":"241,770,686.52"},{"v":241811422.62731493,"d":"241,811,422.63"},{"v":241811629.70254642,"d":"241,811,629.70"},{"v":2444166.666666668,"d":"2,444,166.67"},null,{"v":181092095.013503,"d":"181,092,095.01"},{"v":1827305.5555555546,"d":"1,827,305.56"},{"v":181126041.77276224,"d":"181,126,041.77"},{"v":6229.513213734571,"d":"6,229.51"},{"v":241811422.62731493,"d":"241,811,422.63"},{"v":241811629.70254642,"d":"241,811,629.70"},{"v":48354137.30324077,"d":"48,354,137.30 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":41.41504629629632,"d":"41.42"},{"v":193449836.43518525,"d":"193,449,836.44"},{"v":193450002.09537044,"d":"193,450,002.10"},{"v":207.07523148148158,"d":"207.08"}]
["СПИ, лет",null,null,{"$f":"D21/12","v":5},null,null,13,"2021-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":237807232.638889,"d":"237,807,232.64"},{"v":237847968.75000012,"d":"237,847,968.75"},{"v":237848172.43055567,"d":"237,848,172.43"},{"v":2403430.555555557,"d":"2,403,430.56"},null,{"v":177789216.7824073,"d":"177,789,216.78"},{"v":1793358.7962962952,"d":"1,793,358.80"},{"v":177823163.54166657,"d":"177,823,163.54"},{"v":6127.390046296299,"d":"6,127.39"},{"v":237847968.75000012,"d":"237,847,968.75"},{"v":237848172.43055567,"d":"237,848,172.43"},{"v":47561446.527777806,"d":"47,561,446.53 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":40.736111111111136,"d":"40.74"},{"v":190279073.33333343,"d":"190,279,073.33"},{"v":190279236.27777785,"d":"190,279,236.28"},{"v":203.68055555555566,"d":"203.68"}]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":{"v":0.2,"d":"20%"}},null,null,14,"2021-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":233843778.7615742,"d":"233,843,778.76"},{"v":233884514.8726853,"d":"233,884,514.87"},{"v":233884715.15856495,"d":"233,884,715.16"},{"v":2362694.444444446,"d":"2,362,694.44"},null,{"v":174486338.55131164,"d":"174,486,338.55"},{"v":1759412.037037036,"d":"1,759,412.04"},{"v":174520285.3105709,"d":"174,520,285.31"},{"v":6025.266878858028,"d":"6,025.27"},{"v":233884514.8726853,"d":"233,884,514.87"},{"v":233884715.15856495,"d":"233,884,715.16"},{"v":46768755.75231484,"d":"46,768,755.75 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":40.05717592592595,"d":"40.06"},{"v":187108310.23148158,"d":"187,108,310.23"},{"v":187108470.4601853,"d":"187,108,470.46"},{"v":200.28587962962973,"d":"200.29"}]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!O30/100/12","v":{"v":8.3333333333333331E-5,"d":"0.01%"}},null,null,15,"2021-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":229880324.8842594,"d":"229,880,324.88"},{"v":229921060.9953705,"d":"229,921,061.00"},{"v":229921257.8865742,"d":"229,921,257.89"},{"v":2321958.333333335,"d":"2,321,958.33"},null,{"v":171183460.32021594,"d":"171,183,460.32"},{"v":1725465.2777777766,"d":"1,725,465.28"},{"v":171217407.0794752,"d":"171,217,407.08"},{"v":5923.143711419757,"d":"5,923.14"},{"v":229921060.9953705,"d":"229,921,061.00"},{"v":229921257.8865742,"d":"229,921,257.89"},{"v":45976064.97685188,"d":"45,976,064.98 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":39.378240740740765,"d":"39.38"},{"v":183937547.12962973,"d":"183,937,547.13"},{"v":183937704.6425927,"d":"183,937,704.64"},{"v":196.8912037037038,"d":"196.89"}]
[{"$nulls":6},16,"2021-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":225916871.0069446,"d":"225,916,871.01"},{"v":225957607.1180557,"d":"225,957,607.12"},{"v":225957800.6145835,"d":"225,957,800.61"},{"v":2281222.222222224,"d":"2,281,222.22"},null,{"v":167880582.08912027,"d":"167,880,582.09"},{"v":1691518.5185185173,"d":"1,691,518.52"},{"v":167914528.84837952,"d":"167,914,528.85"},{"v":5821.020543981485,"d":"5,821.02"},{"v":225957607.1180557,"d":"225,957,607.12"},{"v":225957800.6145835,"d":"225,957,800.61"},{"v":45183374.201388925,"d":"45,183,374.20 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":38.69930555555558,"d":"38.70"},{"v":180766784.02777788,"d":"180,766,784.03"},{"v":180766938.8250001,"d":"180,766,938.83"},{"v":193.4965277777779,"d":"193.50"}]
[{"$nulls":6},17,"2021-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":221953417.1296298,"d":"221,953,417.13"},{"v":221994153.2407409,"d":"221,994,153.24"},{"v":221994343.34259275,"d":"221,994,343.34"},{"v":2240486.111111113,"d":"2,240,486.11"},null,{"v":164577703.85802457,"d":"164,577,703.86"},{"v":1657571.759259258,"d":"1,657,571.76"},{"v":164611650.61728382,"d":"164,611,650.62"},{"v":5718.897376543214,"d":"5,718.90"},{"v":221994153.2407409,"d":"221,994,153.24"},{"v":221994343.34259275,"d":"221,994,343.34"},{"v":44390683.42592596,"d":"44,390,683.43 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":38.0203703703704,"d":"38.02"},{"v":177596020.92592603,"d":"177,596,020.93"},{"v":177596173.00740752,"d":"177,596,173.01"},{"v":190.101851851852,"d":"190.10"}]
[{"$nulls":6},18,"2021-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":217989963.25231498,"d":"217,989,963.25"},{"v":218030699.3634261,"d":"218,030,699.36"},{"v":218030886.07060203,"d":"218,030,886.07"},{"v":2199750.000000002,"d":"2,199,750.00"},null,{"v":161274825.6269289,"d":"161,274,825.63"},{"v":1623624.9999999986,"d":"1,623,625.00"},{"v":161308772.38618815,"d":"161,308,772.39"},{"v":5616.774209104943,"d":"5,616.77"},{"v":218030699.3634261,"d":"218,030,699.36"},{"v":218030886.07060203,"d":"218,030,886.07"},{"v":43597992.650463,"d":"43,597,992.65 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":37.34143518518521,"d":"37.34"},{"v":174425257.8240742,"d":"174,425,257.82"},{"v":174425407.18981493,"d":"174,425,407.19"},{"v":186.70717592592607,"d":"186.71"}]
["Сумма договора",null,null,{"$f":"L4","v":{"v":10420146789.583338,"d":"10,420,146,789.58"}},null,null,19,"2021-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":214026509.37500018,"d":"214,026,509.38"},{"v":214067245.48611128,"d":"214,067,245.49"},{"v":214067428.79861128,"d":"214,067,428.80"},{"v":2159013.888888891,"d":"2,159,013.89"},null,{"v":157971947.3958332,"d":"157,971,947.40"},{"v":1589678.2407407393,"d":"1,589,678.24"},{"v":158005894.15509245,"d":"158,005,894.16"},{"v":5514.6510416666715,"d":"5,514.65"},{"v":214067245.48611128,"d":"214,067,245.49"},{"v":214067428.79861128,"d":"214,067,428.80"},{"v":42805301.87500004,"d":"42,805,301.88 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":36.66250000000003,"d":"36.66"},{"v":171254494.72222236,"d":"171,254,494.72"},{"v":171254641.37222236,"d":"171,254,641.37"},{"v":183.31250000000014,"d":"183.31"}]
["Платеж по кредиту",null,null,{"$f":"PMT($D$17,$D$14,$N$9)","v":{"v":-285368679.1666667,"d":"-285,368,679.17 ₽"}},null,null,20,"2021-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":210063055.49768537,"d":"210,063,055.50"},{"v":210103791.60879648,"d":"210,103,791.61"},{"v":210103971.52662054,"d":"210,103,971.53"},{"v":2118277.77777778,"d":"2,118,277.78"},null,{"v":154669069.16473752,"d":"154,669,069.16"},{"v":1555731.48148148,"d":"1,555,731.48"},{"v":154703015.92399678,"d":"154,703,015.92"},{"v":5412.5278742284,"d":"5,412.53"},{"v":210103791.60879648,"d":"210,103,791.61"},{"v":210103971.52662054,"d":"210,103,971.53"},{"v":42012611.099537075,"d":"42,012,611.10 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":35.98356481481485,"d":"35.98"},{"v":168083731.6203705,"d":"168,083,731.62"},{"v":168083875.55462974,"d":"168,083,875.55"},{"v":179.91782407407422,"d":"179.92"}]
[{"$nulls":6},21,"2021-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":206099601.62037057,"d":"206,099,601.62"},{"v":206140337.73148167,"d":"206,140,337.73"},{"v":206140514.25462982,"d":"206,140,514.25"},{"v":2077541.6666666686,"d":"2,077,541.67"},null,{"v":151366190.93364182,"d":"151,366,190.93"},{"v":1521784.7222222206,"d":"1,521,784.72"},{"v":151400137.69290107,"d":"151,400,137.69"},{"v":5310.404706790129,"d":"5,310.40"},{"v":206140337.73148167,"d":"206,140,337.73"},{"v":206140514.25462982,"d":"206,140,514.25"},{"v":41219920.32407412,"d":"41,219,920.32 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":35.304629629629666,"d":"35.30"},{"v":164912968.51851866,"d":"164,912,968.52"},{"v":164913109.73703718,"d":"164,913,109.74"},{"v":176.52314814814832,"d":"176.52"}]
["Удорожание",null,null,{"$f":"(L4-D11)/D11","v":{"v":2485.9085416666676,"d":"248590.9%"}},33065,null,22,"2021-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":202136147.74305576,"d":"202,136,147.74"},{"v":202176883.85416687,"d":"202,176,883.85"},{"v":202177056.98263907,"d":"202,177,056.98"},{"v":2036805.5555555574,"d":"2,036,805.56"},null,{"v":148063312.70254615,"d":"148,063,312.70"},{"v":1487837.9629629613,"d":"1,487,837.96"},{"v":148097259.4618054,"d":"148,097,259.46"},{"v":5208.281539351857,"d":"5,208.28"},{"v":202176883.85416687,"d":"202,176,883.85"},{"v":202177056.98263907,"d":"202,177,056.98"},{"v":40427229.54861116,"d":"40,427,229.55 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":34.62569444444448,"d":"34.63"},{"v":161742205.4166668,"d":"161,742,205.42"},{"v":161742343.91944456,"d":"161,742,343.92"},{"v":173.12847222222237,"d":"173.13"}]
["Удорожание в год",null,null,{"$f":"D31/D15","v":{"v":414.3180902777779,"d":"41431.8%"}},null,null,23,"2021-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":198172693.86574093,"d":"198,172,693.87"},{"v":198213429.97685203,"d":"198,213,429.98"},{"v":198213599.71064833,"d":"198,213,599.71"},{"v":1996069.4444444461,"d":"1,996,069.44"},null,{"v":144760434.47145045,"d":"144,760,434.47"},{"v":1453891.203703702,"d":"1,453,891.20"},{"v":144794381.2307097,"d":"144,794,381.23"},{"v":5106.158371913584,"d":"5,106.16"},{"v":198213429.97685203,"d":"198,213,429.98"},{"v":198213599.71064833,"d":"198,213,599.71"},{"v":39634538.77314819,"d":"39,634,538.77 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":33.94675925925929,"d":"33.95"},{"v":158571442.31481495,"d":"158,571,442.31"},{"v":158571578.101852,"d":"158,571,578.10"},{"v":169.73379629629645,"d":"169.73"}]
[{"$nulls":3},{"$f":"D32*1.45/(1-D18)","v":{"v":858.2303298611114,"d":"85823.03%"}},null,null,24,"2022-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":194209239.9884261,"d":"194,209,239.99"},{"v":194249976.0995372,"d":"194,249,976.10"},{"v":194250142.43865755,"d":"194,250,142.44"},{"v":1955333.333333335,"d":"1,955,333.33"},null,{"v":141457556.24035478,"d":"141,457,556.24"},{"v":1419944.4444444426,"d":"1,419,944.44"},{"v":141491502.99961403,"d":"141,491,503.00"},{"v":5004.035204475313,"d":"5,004.04"},{"v":194249976.0995372,"d":"194,249,976.10"},{"v":194250142.43865755,"d":"194,250,142.44"},{"v":38841847.99768522,"d":"38,841,848.00 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":33.2678240740741,"d":"33.27"},{"v":155400679.21296307,"d":"155,400,679.21"},{"v":155400812.28425935,"d":"155,400,812.28"},{"v":166.3391203703705,"d":"166.34"}]
[{"$nulls":6},25,"2022-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":190245786.11111125,"d":"190,245,786.11"},{"v":190286522.22222236,"d":"190,286,522.22"},{"v":190286685.1666668,"d":"190,286,685.17"},{"v":1914597.2222222236,"d":"1,914,597.22"},null,{"v":138154678.00925907,"d":"138,154,678.01"},{"v":1385997.6851851833,"d":"1,385,997.69"},{"v":138188624.76851833,"d":"138,188,624.77"},{"v":4901.912037037041,"d":"4,901.91"},{"v":190286522.22222236,"d":"190,286,522.22"},{"v":190286685.1666668,"d":"190,286,685.17"},{"v":38049157.22222225,"d":"38,049,157.22 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":32.58888888888892,"d":"32.59"},{"v":152229916.11111122,"d":"152,229,916.11"},{"v":152230046.46666676,"d":"152,230,046.47"},{"v":162.94444444444457,"d":"162.94"}]
["С учетом всех вычетов",null,null,{"$f":"M4-O4-X3","v":{"v":8335817301.966671,"d":"8,335,817,301.97 "}},null,null,26,"2022-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":186282332.23379645,"d":"186,282,332.23"},{"v":186323068.34490755,"d":"186,323,068.34"},{"v":186323227.89467606,"d":"186,323,227.89"},{"v":1873861.1111111124,"d":"1,873,861.11"},null,{"v":134851799.7781634,"d":"134,851,799.78"},{"v":1352050.925925924,"d":"1,352,050.93"},{"v":134885746.53742266,"d":"134,885,746.54"},{"v":4799.7888695987685,"d":"4,799.79"},{"v":186323068.34490755,"d":"186,323,068.34"},{"v":186323227.89467606,"d":"186,323,227.89"},{"v":37256466.44675929,"d":"37,256,466.45 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":31.909953703703724,"d":"31.91"},{"v":149059153.00925937,"d":"149,059,153.01"},{"v":149059280.64907417,"d":"149,059,280.65"},{"v":159.54976851851862,"d":"159.55"}]
[{"$nulls":6},27,"2022-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":182318878.3564816,"d":"182,318,878.36"},{"v":182359614.46759272,"d":"182,359,614.47"},{"v":182359770.6226853,"d":"182,359,770.62"},{"v":1833125.0000000012,"d":"1,833,125.00"},null,{"v":131548921.54706772,"d":"131,548,921.55"},{"v":1318104.1666666646,"d":"1,318,104.17"},{"v":131582868.30632697,"d":"131,582,868.31"},{"v":4697.665702160497,"d":"4,697.67"},{"v":182359614.46759272,"d":"182,359,614.47"},{"v":182359770.6226853,"d":"182,359,770.62"},{"v":36463775.67129632,"d":"36,463,775.67 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":31.23101851851854,"d":"31.23"},{"v":145888389.9074075,"d":"145,888,389.91"},{"v":145888514.83148158,"d":"145,888,514.83"},{"v":156.1550925925927,"d":"156.16"}]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,28,"2022-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":178355424.47916678,"d":"178,355,424.48"},{"v":178396160.59027788,"d":"178,396,160.59"},{"v":178396313.35069454,"d":"178,396,313.35"},{"v":1792388.88888889,"d":"1,792,388.89"},null,{"v":128246043.31597203,"d":"128,246,043.32"},{"v":1284157.4074074053,"d":"1,284,157.41"},{"v":128279990.07523128,"d":"128,279,990.08"},{"v":4595.542534722225,"d":"4,595.54"},{"v":178396160.59027788,"d":"178,396,160.59"},{"v":178396313.35069454,"d":"178,396,313.35"},{"v":35671084.89583336,"d":"35,671,084.90 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":30.552083333333357,"d":"30.55"},{"v":142717626.80555564,"d":"142,717,626.81"},{"v":142717749.01388896,"d":"142,717,749.01"},{"v":152.76041666666677,"d":"152.76"}]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,29,"2022-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":174391970.60185194,"d":"174,391,970.60"},{"v":174432706.71296304,"d":"174,432,706.71"},{"v":174432856.0787038,"d":"174,432,856.08"},{"v":1751652.7777777787,"d":"1,751,652.78"},null,{"v":124943165.08487634,"d":"124,943,165.08"},{"v":1250210.648148146,"d":"1,250,210.65"},{"v":124977111.8441356,"d":"124,977,111.84"},{"v":4493.419367283953,"d":"4,493.42"},{"v":174432706.71296304,"d":"174,432,706.71"},{"v":174432856.0787038,"d":"174,432,856.08"},{"v":34878394.12037039,"d":"34,878,394.12 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":29.873148148148164,"d":"29.87"},{"v":139546863.70370376,"d":"139,546,863.70"},{"v":139546983.19629636,"d":"139,546,983.20"},{"v":149.36574074074082,"d":"149.37"}]
[{"$nulls":6},30,"2022-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":170428516.72453713,"d":"170,428,516.72"},{"v":170469252.83564824,"d":"170,469,252.84"},{"v":170469398.80671304,"d":"170,469,398.81"},{"v":1710916.6666666674,"d":"1,710,916.67"},null,{"v":121640286.85378066,"d":"121,640,286.85"},{"v":1216263.8888888867,"d":"1,216,263.89"},{"v":121674233.61303991,"d":"121,674,233.61"},{"v":4391.296199845681,"d":"4,391.30"},{"v":170469252.83564824,"d":"170,469,252.84"},{"v":170469398.80671304,"d":"170,469,398.81"},{"v":34085703.344907425,"d":"34,085,703.34 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":29.19421296296298,"d":"29.19"},{"v":136376100.6018519,"d":"136,376,100.60"},{"v":136376217.37870374,"d":"136,376,217.38"},{"v":145.9710648148149,"d":"145.97"}]
[{"$nulls":6},31,"2022-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":166465062.8472223,"d":"166,465,062.85"},{"v":166505798.9583334,"d":"166,505,798.96"},{"v":166505941.5347223,"d":"166,505,941.53"},{"v":1670180.5555555562,"d":"1,670,180.56"},null,{"v":118337408.62268497,"d":"118,337,408.62"},{"v":1182317.1296296273,"d":"1,182,317.13"},{"v":118371355.38194422,"d":"118,371,355.38"},{"v":4289.17303240741,"d":"4,289.17"},{"v":166505798.9583334,"d":"166,505,798.96"},{"v":166505941.5347223,"d":"166,505,941.53"},{"v":33293012.569444463,"d":"33,293,012.57 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":28.51527777777779,"d":"28.52"},{"v":133205337.50000004,"d":"133,205,337.50"},{"v":133205451.56111117,"d":"133,205,451.56"},{"v":142.57638888888894,"d":"142.58"}]
[{"$nulls":6},32,"2022-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":162501608.96990746,"d":"162,501,608.97"},{"v":162542345.08101857,"d":"162,542,345.08"},{"v":162542484.26273152,"d":"162,542,484.26"},{"v":1629444.444444445,"d":"1,629,444.44"},null,{"v":115034530.39158928,"d":"115,034,530.39"},{"v":1148370.370370368,"d":"1,148,370.37"},{"v":115068477.15084854,"d":"115,068,477.15"},{"v":4187.049864969137,"d":"4,187.05"},{"v":162542345.08101857,"d":"162,542,345.08"},{"v":162542484.26273152,"d":"162,542,484.26"},{"v":32500321.793981493,"d":"32,500,321.79 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":27.836342592592604,"d":"27.84"},{"v":130034574.39814818,"d":"130,034,574.40"},{"v":130034685.74351853,"d":"130,034,685.74"},{"v":139.18171296296302,"d":"139.18"}]
[{"$nulls":6},33,"2022-10-01",{"$f":"IF(G42<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"v":6789.351851851853,"d":"6,789.35"},{"$f":"IF(G42<=$D$14,N41*$D$17,0)","v":{"v":158538155.09259266,"d":"158,538,155.09"}},{"v":158578891.20370376,"d":"158,578,891.20"},{"v":158579026.9907408,"d":"158,579,026.99"},{"$f":"IF(G42<=$D$14,N41-I42-J42,0)","v":{"v":1588708.3333333337,"d":"1,588,708.33"}},null,{"v":111731652.1604936,"d":"111,731,652.16"},{"v":1114423.6111111087,"d":"1,114,423.61"},{"$f":"IF(G42<=$D$14,I42+P42,0)","v":{"v":111765598.91975285,"d":"111,765,598.92"}},{"$f":"IF(G42<=$D$14,IF($D$37=\"льготное\",K42,N41*($D$24+3%)/12),0)","v":{"v":4084.9266975308656,"d":"4,084.93"}},{"v":158578891.20370376,"d":"158,578,891.20"},{"v":158579026.9907408,"d":"158,579,026.99"},{"v":31707631.018518534,"d":"31,707,631.02 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":27.157407407407415,"d":"27.16"},{"v":126863811.29629633,"d":"126,863,811.30"},{"v":126863919.92592597,"d":"126,863,919.93"},{"v":135.78703703703707,"d":"135.79"}]
[null,"на расходы и ндс, и платеж",{"$nulls":4},34,"2022-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":154574701.21527782,"d":"154,574,701.22"},{"v":154615437.32638893,"d":"154,615,437.33"},{"v":154615569.71875003,"d":"154,615,569.72"},{"v":1547972.2222222225,"d":"1,547,972.22"},null,{"$f":"IF(G42<=$D$14,Q42*$D$17,0)","v":{"v":108428773.92939791,"d":"108,428,773.93"}},{"$f":"IF(G42<=$D$14,Q42-I43,0)","v":{"v":1080476.8518518494,"d":"1,080,476.85"}},{"v":108462720.68865716,"d":"108,462,720.69"},{"v":3982.8035300925935,"d":"3,982.80"},{"v":154615437.32638893,"d":"154,615,437.33"},{"v":154615569.71875003,"d":"154,615,569.72"},{"v":30914940.243055567,"d":"30,914,940.24 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":26.47847222222223,"d":"26.48"},{"v":123693048.19444446,"d":"123,693,048.19"},{"v":123693154.10833333,"d":"123,693,154.11"},{"v":132.39236111111114,"d":"132.39"}]
[{"$nulls":6},35,"2022-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":150611247.33796299,"d":"150,611,247.34"},{"v":150651983.4490741,"d":"150,651,983.45"},{"v":150652112.44675928,"d":"150,652,112.45"},{"v":1507236.1111111112,"d":"1,507,236.11"},null,{"v":105125895.69830222,"d":"105,125,895.70"},{"v":1046530.0925925901,"d":"1,046,530.09"},{"v":105159842.45756148,"d":"105,159,842.46"},{"v":3880.680362654322,"d":"3,880.68"},{"v":150651983.4490741,"d":"150,651,983.45"},{"v":150652112.44675928,"d":"150,652,112.45"},{"v":30122249.467592597,"d":"30,122,249.47 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":25.79953703703704,"d":"25.80"},{"v":120522285.0925926,"d":"120,522,285.09"},{"v":120522388.29074076,"d":"120,522,388.29"},{"v":128.9976851851852,"d":"129.00"}]
[{"$nulls":6},36,"2023-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":146647793.46064815,"d":"146,647,793.46"},{"v":146688529.57175925,"d":"146,688,529.57"},{"v":146688655.1747685,"d":"146,688,655.17"},{"v":1466500,"d":"1,466,500.00"},null,{"v":101823017.46720655,"d":"101,823,017.47"},{"v":1012583.3333333309,"d":"1,012,583.33"},{"v":101856964.2264658,"d":"101,856,964.23"},{"v":3778.55719521605,"d":"3,778.56"},{"v":146688529.57175925,"d":"146,688,529.57"},{"v":146688655.1747685,"d":"146,688,655.17"},{"v":29329558.69212963,"d":"29,329,558.69 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":25.120601851851855,"d":"25.12"},{"v":117351521.99074073,"d":"117,351,521.99"},{"v":117351622.47314812,"d":"117,351,622.47"},{"v":125.60300925925927,"d":"125.60"}]
[{"$nulls":6},37,"2023-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":142684339.58333334,"d":"142,684,339.58"},{"v":142725075.69444445,"d":"142,725,075.69"},{"v":142725197.9027778,"d":"142,725,197.90"},{"v":1425763.8888888888,"d":"1,425,763.89"},null,{"v":98520139.23611088,"d":"98,520,139.24"},{"v":978636.5740740717,"d":"978,636.57"},{"v":98554085.99537013,"d":"98,554,086.00"},{"v":3676.434027777778,"d":"3,676.43"},{"v":142725075.69444445,"d":"142,725,075.69"},{"v":142725197.9027778,"d":"142,725,197.90"},{"v":28536867.91666667,"d":"28,536,867.92 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":24.441666666666666,"d":"24.44"},{"v":114180758.88888888,"d":"114,180,758.89"},{"v":114180856.65555556,"d":"114,180,856.66"},{"v":122.20833333333333,"d":"122.21"}]
[{"$nulls":6},38,"2023-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":138720885.7060185,"d":"138,720,885.71"},{"v":138761621.8171296,"d":"138,761,621.82"},{"v":138761740.63078701,"d":"138,761,740.63"},{"v":1385027.7777777775,"d":"1,385,027.78"},null,{"v":95217261.00501521,"d":"95,217,261.01"},{"v":944689.8148148125,"d":"944,689.81"},{"v":95251207.76427446,"d":"95,251,207.76"},{"v":3574.3108603395062,"d":"3,574.31"},{"v":138761621.8171296,"d":"138,761,621.82"},{"v":138761740.63078701,"d":"138,761,740.63"},{"v":27744177.1412037,"d":"27,744,177.14 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":23.76273148148148,"d":"23.76"},{"v":111009995.78703701,"d":"111,009,995.79"},{"v":111010090.83796293,"d":"111,010,090.84"},{"v":118.81365740740739,"d":"118.81"}]
[{"$nulls":6},39,"2023-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":134757431.82870367,"d":"134,757,431.83"},{"v":134798167.93981478,"d":"134,798,167.94"},{"v":134798283.35879627,"d":"134,798,283.36"},{"v":1344291.6666666663,"d":"1,344,291.67"},null,{"v":91914382.77391952,"d":"91,914,382.77"},{"v":910743.0555555533,"d":"910,743.06"},{"v":91948329.53317878,"d":"91,948,329.53"},{"v":3472.187692901234,"d":"3,472.19"},{"v":134798167.93981478,"d":"134,798,167.94"},{"v":134798283.35879627,"d":"134,798,283.36"},{"v":26951486.365740735,"d":"26,951,486.37 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":23.083796296296292,"d":"23.08"},{"v":107839232.68518515,"d":"107,839,232.69"},{"v":107839325.02037035,"d":"107,839,325.02"},{"v":115.41898148148145,"d":"115.42"}]
[{"$nulls":6},40,"2023-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":130793977.95138885,"d":"130,793,977.95"},{"v":130834714.06249996,"d":"130,834,714.06"},{"v":130834826.08680551,"d":"130,834,826.09"},{"v":1303555.555555555,"d":"1,303,555.56"},null,{"v":88611504.54282385,"d":"88,611,504.54"},{"v":876796.2962962941,"d":"876,796.30"},{"v":88645451.3020831,"d":"88,645,451.30"},{"v":3370.064525462962,"d":"3,370.06"},{"v":130834714.06249996,"d":"130,834,714.06"},{"v":130834826.08680551,"d":"130,834,826.09"},{"v":26158795.590277772,"d":"26,158,795.59 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":22.404861111111103,"d":"22.40"},{"v":104668469.58333328,"d":"104,668,469.58"},{"v":104668559.20277773,"d":"104,668,559.20"},{"v":112.02430555555551,"d":"112.02"}]
[{"$nulls":6},41,"2023-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":126830524.07407403,"d":"126,830,524.07"},{"v":126871260.18518513,"d":"126,871,260.19"},{"v":126871368.81481476,"d":"126,871,368.81"},{"v":1262819.4444444438,"d":"1,262,819.44"},null,{"v":85308626.31172818,"d":"85,308,626.31"},{"v":842849.5370370349,"d":"842,849.54"},{"v":85342573.07098743,"d":"85,342,573.07"},{"v":3267.9413580246896,"d":"3,267.94"},{"v":126871260.18518513,"d":"126,871,260.19"},{"v":126871368.81481476,"d":"126,871,368.81"},{"v":25366104.814814806,"d":"25,366,104.81 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":21.725925925925917,"d":"21.73"},{"v":101497706.48148143,"d":"101,497,706.48"},{"v":101497793.38518514,"d":"101,497,793.39"},{"v":108.62962962962958,"d":"108.63"}]
[{"$nulls":6},42,"2023-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":122867070.1967592,"d":"122,867,070.20"},{"v":122907806.3078703,"d":"122,907,806.31"},{"v":122907911.542824,"d":"122,907,911.54"},{"v":1222083.3333333326,"d":"1,222,083.33"},null,{"v":82005748.08063251,"d":"82,005,748.08"},{"v":808902.7777777757,"d":"808,902.78"},{"v":82039694.83989176,"d":"82,039,694.84"},{"v":3165.818190586418,"d":"3,165.82"},{"v":122907806.3078703,"d":"122,907,806.31"},{"v":122907911.542824,"d":"122,907,911.54"},{"v":24573414.03935184,"d":"24,573,414.04 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":21.046990740740732,"d":"21.05"},{"v":98326943.37962957,"d":"98,326,943.38"},{"v":98327027.56759253,"d":"98,327,027.57"},{"v":105.23495370370365,"d":"105.23"}]
[{"$nulls":6},43,"2023-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":118903616.31944437,"d":"118,903,616.32"},{"v":118944352.43055548,"d":"118,944,352.43"},{"v":118944454.27083325,"d":"118,944,454.27"},{"v":1181347.2222222213,"d":"1,181,347.22"},null,{"v":78702869.84953684,"d":"78,702,869.85"},{"v":774956.0185185164,"d":"774,956.02"},{"v":78736816.60879609,"d":"78,736,816.61"},{"v":3063.695023148146,"d":"3,063.70"},{"v":118944352.43055548,"d":"118,944,352.43"},{"v":118944454.27083325,"d":"118,944,454.27"},{"v":23780723.263888877,"d":"23,780,723.26 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":20.368055555555543,"d":"20.37"},{"v":95156180.2777777,"d":"95,156,180.28"},{"v":95156261.74999993,"d":"95,156,261.75"},{"v":101.84027777777771,"d":"101.84"}]
[{"$nulls":6},44,"2023-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":114940162.44212954,"d":"114,940,162.44"},{"v":114980898.55324064,"d":"114,980,898.55"},{"v":114980996.9988425,"d":"114,980,997.00"},{"v":1140611.11111111,"d":"1,140,611.11"},null,{"v":75399991.61844115,"d":"75,399,991.62"},{"v":741009.2592592572,"d":"741,009.26"},{"v":75433938.3777004,"d":"75,433,938.38"},{"v":2961.571855709874,"d":"2,961.57"},{"v":114980898.55324064,"d":"114,980,898.55"},{"v":114980996.9988425,"d":"114,980,997.00"},{"v":22988032.48842591,"d":"22,988,032.49 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":19.689120370370357,"d":"19.69"},{"v":91985417.17592584,"d":"91,985,417.18"},{"v":91985495.93240732,"d":"91,985,495.93"},{"v":98.44560185185178,"d":"98.45"}]
[{"$nulls":6},45,"2023-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":110976708.56481472,"d":"110,976,708.56"},{"v":111017444.67592582,"d":"111,017,444.68"},{"v":111017539.72685175,"d":"111,017,539.73"},{"v":1099874.9999999988,"d":"1,099,875.00"},null,{"v":72097113.38734548,"d":"72,097,113.39"},{"v":707062.499999998,"d":"707,062.50"},{"v":72131060.14660473,"d":"72,131,060.15"},{"v":2859.4486882716024,"d":"2,859.45"},{"v":111017444.67592582,"d":"111,017,444.68"},{"v":111017539.72685175,"d":"111,017,539.73"},{"v":22195341.712962944,"d":"22,195,341.71 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":19.01018518518517,"d":"19.01"},{"v":88814654.07407399,"d":"88,814,654.07"},{"v":88814730.11481473,"d":"88,814,730.11"},{"v":95.05092592592584,"d":"95.05"}]
[{"$nulls":6},46,"2023-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":107013254.68749988,"d":"107,013,254.69"},{"v":107053990.79861099,"d":"107,053,990.80"},{"v":107054082.45486099,"d":"107,054,082.45"},{"v":1059138.8888888876,"d":"1,059,138.89"},null,{"v":68794235.1562498,"d":"68,794,235.16"},{"v":673115.7407407388,"d":"673,115.74"},{"v":68828181.91550906,"d":"68,828,181.92"},{"v":2757.3255208333303,"d":"2,757.33"},{"v":107053990.79861099,"d":"107,053,990.80"},{"v":107054082.45486099,"d":"107,054,082.45"},{"v":21402650.937499978,"d":"21,402,650.94 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":18.33124999999998,"d":"18.33"},{"v":85643890.97222212,"d":"85,643,890.97"},{"v":85643964.29722211,"d":"85,643,964.30"},{"v":91.6562499999999,"d":"91.66"}]
[{"$nulls":6},47,"2023-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":103049800.81018506,"d":"103,049,800.81"},{"v":103090536.92129616,"d":"103,090,536.92"},{"v":103090625.18287024,"d":"103,090,625.18"},{"v":1018402.7777777766,"d":"1,018,402.78"},null,{"v":65491356.925154135,"d":"65,491,356.93"},{"v":639168.9814814796,"d":"639,168.98"},{"v":65525303.684413396,"d":"65,525,303.68"},{"v":2655.2023533950583,"d":"2,655.20"},{"v":103090536.92129616,"d":"103,090,536.92"},{"v":103090625.18287024,"d":"103,090,625.18"},{"v":20609960.162037015,"d":"20,609,960.16 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":17.652314814814794,"d":"17.65"},{"v":82473127.87037025,"d":"82,473,127.87"},{"v":82473198.47962952,"d":"82,473,198.48"},{"v":88.26157407407396,"d":"88.26"}]
[{"$nulls":6},48,"2024-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":99086346.93287025,"d":"99,086,346.93"},{"v":99127083.04398136,"d":"99,127,083.04"},{"v":99127167.91087951,"d":"99,127,167.91"},{"v":977666.6666666656,"d":"977,666.67"},null,{"v":62188478.69405846,"d":"62,188,478.69"},{"v":605222.2222222204,"d":"605,222.22"},{"v":62222425.453317724,"d":"62,222,425.45"},{"v":2553.079185956787,"d":"2,553.08"},{"v":99127083.04398136,"d":"99,127,083.04"},{"v":99127167.91087951,"d":"99,127,167.91"},{"v":19817269.386574052,"d":"19,817,269.39 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":16.973379629629612,"d":"16.97"},{"v":79302364.76851842,"d":"79,302,364.77"},{"v":79302432.66203693,"d":"79,302,432.66"},{"v":84.86689814814805,"d":"84.87"}]
[{"$nulls":6},49,"2024-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":95122893.05555545,"d":"95,122,893.06"},{"v":95163629.16666655,"d":"95,163,629.17"},{"v":95163710.63888878,"d":"95,163,710.64"},{"v":936930.5555555546,"d":"936,930.56"},null,{"v":58885600.462962784,"d":"58,885,600.46"},{"v":571275.4629629612,"d":"571,275.46"},{"v":58919547.222222045,"d":"58,919,547.22"},{"v":2450.956018518516,"d":"2,450.96"},{"v":95163629.16666655,"d":"95,163,629.17"},{"v":95163710.63888878,"d":"95,163,710.64"},{"v":19024578.61111109,"d":"19,024,578.61 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":16.294444444444427,"d":"16.29"},{"v":76131601.66666657,"d":"76,131,601.67"},{"v":76131666.84444435,"d":"76,131,666.84"},{"v":81.47222222222213,"d":"81.47"}]
[{"$nulls":6},50,"2024-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":91159439.17824064,"d":"91,159,439.18"},{"v":91200175.28935175,"d":"91,200,175.29"},{"v":91200253.36689804,"d":"91,200,253.37"},{"v":896194.4444444436,"d":"896,194.44"},null,{"v":55582722.23186711,"d":"55,582,722.23"},{"v":537328.703703702,"d":"537,328.70"},{"v":55616668.99112637,"d":"55,616,668.99"},{"v":2348.8328510802444,"d":"2,348.83"},{"v":91200175.28935175,"d":"91,200,175.29"},{"v":91200253.36689804,"d":"91,200,253.37"},{"v":18231887.83564813,"d":"18,231,887.84 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":15.615509259259241,"d":"15.62"},{"v":72960838.56481472,"d":"72,960,838.56"},{"v":72960901.02685176,"d":"72,960,901.03"},{"v":78.0775462962962,"d":"78.08"}]
[{"$nulls":6},51,"2024-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":87195985.30092584,"d":"87,195,985.30"},{"v":87236721.41203694,"d":"87,236,721.41"},{"v":87236796.09490731,"d":"87,236,796.09"},{"v":855458.3333333326,"d":"855,458.33"},null,{"v":52279844.00077143,"d":"52,279,844.00"},{"v":503381.9444444427,"d":"503,381.94"},{"v":52313790.760030694,"d":"52,313,790.76"},{"v":2246.7096836419732,"d":"2,246.71"},{"v":87236721.41203694,"d":"87,236,721.41"},{"v":87236796.09490731,"d":"87,236,796.09"},{"v":17439197.060185168,"d":"17,439,197.06 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":14.93657407407406,"d":"14.94"},{"v":69790075.46296288,"d":"69,790,075.46"},{"v":69790135.20925918,"d":"69,790,135.21"},{"v":74.6828703703703,"d":"74.68"}]
[{"$nulls":6},52,"2024-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":83232531.42361103,"d":"83,232,531.42"},{"v":83273267.53472213,"d":"83,273,267.53"},{"v":83273338.82291658,"d":"83,273,338.82"},{"v":814722.2222222215,"d":"814,722.22"},null,{"v":48976965.769675754,"d":"48,976,965.77"},{"v":469435.1851851834,"d":"469,435.19"},{"v":49010912.528935015,"d":"49,010,912.53"},{"v":2144.5865162037016,"d":"2,144.59"},{"v":83273267.53472213,"d":"83,273,267.53"},{"v":83273338.82291658,"d":"83,273,338.82"},{"v":16646506.284722207,"d":"16,646,506.28 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":14.257638888888875,"d":"14.26"},{"v":66619312.36111104,"d":"66,619,312.36"},{"v":66619369.39166659,"d":"66,619,369.39"},{"v":71.28819444444437,"d":"71.29"}]
[{"$nulls":6},53,"2024-06-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":79269077.54629624,"d":"79,269,077.55"},{"v":79309813.65740734,"d":"79,309,813.66"},{"v":79309881.55092587,"d":"79,309,881.55"},{"v":773986.1111111105,"d":"773,986.11"},null,{"v":45674087.538580075,"d":"45,674,087.54"},{"v":435488.42592592415,"d":"435,488.43"},{"v":45708034.297839336,"d":"45,708,034.30"},{"v":2042.4633487654303,"d":"2,042.46"},{"v":79309813.65740734,"d":"79,309,813.66"},{"v":79309881.55092587,"d":"79,309,881.55"},{"v":15853815.509259248,"d":"15,853,815.51 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":13.578703703703694,"d":"13.58"},{"v":63448549.25925921,"d":"63,448,549.26"},{"v":63448603.57407402,"d":"63,448,603.57"},{"v":67.89351851851846,"d":"67.89"}]
[{"$nulls":6},54,"2024-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":75305623.66898143,"d":"75,305,623.67"},{"v":75346359.78009254,"d":"75,346,359.78"},{"v":75346424.27893513,"d":"75,346,424.28"},{"v":733249.9999999995,"d":"733,250.00"},null,{"v":42371209.307484396,"d":"42,371,209.31"},{"v":401541.6666666649,"d":"401,541.67"},{"v":42405156.06674366,"d":"42,405,156.07"},{"v":1940.3401813271591,"d":"1,940.34"},{"v":75346359.78009254,"d":"75,346,359.78"},{"v":75346424.27893513,"d":"75,346,424.28"},{"v":15061124.733796287,"d":"15,061,124.73 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":12.899768518518508,"d":"12.90"},{"v":60277786.157407366,"d":"60,277,786.16"},{"v":60277837.75648144,"d":"60,277,837.76"},{"v":64.49884259259254,"d":"64.50"}]
[{"$nulls":6},55,"2024-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":71342169.79166663,"d":"71,342,169.79"},{"v":71382905.90277773,"d":"71,382,905.90"},{"v":71382967.0069444,"d":"71,382,967.01"},{"v":692513.8888888885,"d":"692,513.89"},null,{"v":39068331.07638872,"d":"39,068,331.08"},{"v":367594.9074074056,"d":"367,594.91"},{"v":39102277.83564798,"d":"39,102,277.84"},{"v":1838.2170138888878,"d":"1,838.22"},{"v":71382905.90277773,"d":"71,382,905.90"},{"v":71382967.0069444,"d":"71,382,967.01"},{"v":14268433.958333327,"d":"14,268,433.96 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":12.220833333333326,"d":"12.22"},{"v":57107023.055555515,"d":"57,107,023.06"},{"v":57107071.93888885,"d":"57,107,071.94"},{"v":61.10416666666663,"d":"61.10"}]
[{"$nulls":6},56,"2024-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":67378715.91435182,"d":"67,378,715.91"},{"v":67419452.02546293,"d":"67,419,452.03"},{"v":67419509.73495367,"d":"67,419,509.73"},{"v":651777.7777777775,"d":"651,777.78"},null,{"v":35765452.84529304,"d":"35,765,452.85"},{"v":333648.14814814634,"d":"333,648.15"},{"v":35799399.6045523,"d":"35,799,399.60"},{"v":1736.0938464506164,"d":"1,736.09"},{"v":67419452.02546293,"d":"67,419,452.03"},{"v":67419509.73495367,"d":"67,419,509.73"},{"v":13475743.182870366,"d":"13,475,743.18 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":11.541898148148142,"d":"11.54"},{"v":53936259.95370367,"d":"53,936,259.95"},{"v":53936306.121296264,"d":"53,936,306.12"},{"v":57.70949074074071,"d":"57.71"}]
[{"$nulls":6},57,"2024-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":63415262.037037015,"d":"63,415,262.04"},{"v":63455998.14814813,"d":"63,455,998.15"},{"v":63456052.46296294,"d":"63,456,052.46"},{"v":611041.6666666665,"d":"611,041.67"},null,{"v":32462574.614197355,"d":"32,462,574.61"},{"v":299701.3888888871,"d":"299,701.39"},{"v":32496521.373456612,"d":"32,496,521.37"},{"v":1633.9706790123448,"d":"1,633.97"},{"v":63455998.14814813,"d":"63,455,998.15"},{"v":63456052.46296294,"d":"63,456,052.46"},{"v":12683052.407407403,"d":"12,683,052.41 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":10.862962962962959,"d":"10.86"},{"v":50765496.851851836,"d":"50,765,496.85"},{"v":50765540.30370369,"d":"50,765,540.30"},{"v":54.31481481481479,"d":"54.31"}]
[{"$nulls":6},58,"2024-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":59451808.15972221,"d":"59,451,808.16"},{"v":59492544.27083332,"d":"59,492,544.27"},{"v":59492595.19097221,"d":"59,492,595.19"},{"v":570305.5555555555,"d":"570,305.56"},null,{"v":29159696.383101676,"d":"29,159,696.38"},{"v":265754.6296296278,"d":"265,754.63"},{"v":29193643.142360933,"d":"29,193,643.14"},{"v":1531.8475115740737,"d":"1,531.85"},{"v":59492544.27083332,"d":"59,492,544.27"},{"v":59492595.19097221,"d":"59,492,595.19"},{"v":11890361.631944442,"d":"11,890,361.63 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":10.184027777777775,"d":"10.18"},{"v":47594733.74999999,"d":"47,594,733.75"},{"v":47594774.486111104,"d":"47,594,774.49"},{"v":50.92013888888887,"d":"50.92"}]
[{"$nulls":6},59,"2024-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":55488354.2824074,"d":"55,488,354.28"},{"v":55529090.393518515,"d":"55,529,090.39"},{"v":55529137.91898148,"d":"55,529,137.92"},{"v":529569.4444444445,"d":"529,569.44"},null,{"v":25856818.152005997,"d":"25,856,818.15"},{"v":231807.87037036853,"d":"231,807.87"},{"v":25890764.911265254,"d":"25,890,764.91"},{"v":1429.7243441358023,"d":"1,429.72"},{"v":55529090.393518515,"d":"55,529,090.39"},{"v":55529137.91898148,"d":"55,529,137.92"},{"v":11097670.856481481,"d":"11,097,670.86 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":9.505092592592591,"d":"9.51"},{"v":44423970.64814814,"d":"44,423,970.65"},{"v":44424008.66851851,"d":"44,424,008.67"},{"v":47.525462962962955,"d":"47.53"}]
[{"$nulls":6},60,"2025-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":51524900.4050926,"d":"51,524,900.41"},{"v":51565636.51620371,"d":"51,565,636.52"},{"v":51565680.646990746,"d":"51,565,680.65"},{"v":488833.3333333334,"d":"488,833.33"},null,{"v":22553939.920910314,"d":"22,553,939.92"},{"v":197861.11111110926,"d":"197,861.11"},{"v":22587886.68016957,"d":"22,587,886.68"},{"v":1327.601176697531,"d":"1,327.60"},{"v":51565636.51620371,"d":"51,565,636.52"},{"v":51565680.646990746,"d":"51,565,680.65"},{"v":10304980.08101852,"d":"10,304,980.08 "},{"v":7448.88888888889,"d":"7,448.89"},{"v":8.826157407407408,"d":"8.83"},{"v":41253207.5462963,"d":"41,253,207.55"},{"v":41253242.85092593,"d":"41,253,242.85"},{"v":44.13078703703704,"d":"44.13"}]
[{"$nulls":6},61,"2025-02-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":47561446.52777778,"d":"47,561,446.53"},{"v":47602182.638888896,"d":"47,602,182.64"},{"v":47602223.37500001,"d":"47,602,223.38"},{"v":448097.22222222225,"d":"448,097.22"},null,{"v":19251061.689814635,"d":"19,251,061.69"},{"v":163914.35185185,"d":"163,914.35"},{"v":19285008.449073892,"d":"19,285,008.45"},{"v":1225.4780092592594,"d":"1,225.48"},{"v":47602182.638888896,"d":"47,602,182.64"},{"v":47602223.37500001,"d":"47,602,223.38"},{"v":9512289.305555558,"d":"9,512,289.31 "},0,{"v":8.147222222222224,"d":"8.15"},{"v":38089893.333333336,"d":"38,089,893.33"},{"v":38089925.92222223,"d":"38,089,925.92"},{"v":40.736111111111114,"d":"40.74"}]
[{"$nulls":6},62,"2025-03-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":43597992.65046296,"d":"43,597,992.65"},{"v":43638728.761574075,"d":"43,638,728.76"},{"v":43638766.10300926,"d":"43,638,766.10"},{"v":407361.1111111111,"d":"407,361.11"},null,{"v":15948183.458718956,"d":"15,948,183.46"},{"v":129967.59259259072,"d":"129,967.59"},{"v":15982130.217978215,"d":"15,982,130.22"},{"v":1123.3548418209878,"d":"1,123.35"},{"v":43638728.761574075,"d":"43,638,728.76"},{"v":43638766.10300926,"d":"43,638,766.10"},{"v":8719598.530092593,"d":"8,719,598.53 "},0,{"v":7.468287037037037,"d":"7.47"},{"v":34919130.23148148,"d":"34,919,130.23"},{"v":34919160.104629636,"d":"34,919,160.10"},{"v":37.34143518518518,"d":"37.34"}]
[{"$nulls":6},63,"2025-04-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":39634538.77314815,"d":"39,634,538.77"},{"v":39675274.88425926,"d":"39,675,274.88"},{"v":39675308.83101852,"d":"39,675,308.83"},{"v":366625,"d":"366,625.00"},null,{"v":12645305.227623275,"d":"12,645,305.23"},{"v":96020.83333333145,"d":"96,020.83"},{"v":12679251.986882534,"d":"12,679,251.99"},{"v":1021.231674382716,"d":"1,021.23"},{"v":39675274.88425926,"d":"39,675,274.88"},{"v":39675308.83101852,"d":"39,675,308.83"},{"v":7926907.754629631,"d":"7,926,907.75 "},0,{"v":6.789351851851852,"d":"6.79"},{"v":31748367.12962963,"d":"31,748,367.13"},{"v":31748394.28703704,"d":"31,748,394.29"},{"v":33.94675925925926,"d":"33.95"}]
[{"$nulls":6},64,"2025-05-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":35671084.895833336,"d":"35,671,084.90"},{"v":35711821.00694445,"d":"35,711,821.01"},{"v":35711851.55902778,"d":"35,711,851.56"},{"v":325888.8888888889,"d":"325,888.89"},null,{"v":9342426.996527595,"d":"9,342,427.00"},{"v":62074.07407407219,"d":"62,074.07"},{"v":9376373.755786855,"d":"9,376,373.76"},{"v":919.1085069444445,"d":"919.11"},{"v":35711821.00694445,"d":"35,711,821.01"},{"v":35711851.55902778,"d":"35,711,851.56"},{"v":7134216.979166668,"d":"7,134,216.98 "},0,{"v":6.110416666666667,"d":"6.11"},{"v":28577604.02777778,"d":"28,577,604.03"},{"v":28577628.46944445,"d":"28,577,628.47"},{"v":30.552083333333332,"d":"30.55"}]
[{"$nulls":6},65,"2025-06-01",{"$f":"IF(G74<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":{"v":33946.75925925926,"d":"33,946.76"}},{"v":6789.351851851853,"d":"6,789.35"},{"$f":"IF(G74<=$D$14,N73*$D$17,0)","v":{"v":31707631.01851852,"d":"31,707,631.02"}},{"v":31748367.12962963,"d":"31,748,367.13"},{"v":31748394.287037037,"d":"31,748,394.29"},{"$f":"IF(G74<=$D$14,N73-I74-J74,0)","v":{"v":285152.77777777775,"d":"285,152.78"}},null,{"v":6039548.765431915,"d":"6,039,548.77"},{"v":28127.314814812926,"d":"28,127.31"},{"$f":"IF(G74<=$D$14,I74+P74,0)","v":{"v":6073495.524691175,"d":"6,073,495.52"}},{"$f":"IF(G74<=$D$14,IF($D$37=\"льготное\",K74,N73*($D$24+3%)/12),0)","v":{"v":816.9853395061727,"d":"816.99"}},{"v":31748367.12962963,"d":"31,748,367.13"},{"v":31748394.287037037,"d":"31,748,394.29"},{"v":6341526.203703704,"d":"6,341,526.20 "},0,{"v":5.431481481481481,"d":"5.43"},{"v":25406840.925925925,"d":"25,406,840.93"},{"v":25406862.65185185,"d":"25,406,862.65"},{"v":27.157407407407405,"d":"27.16"}]
[{"$nulls":6},66,"2025-07-01",{"v":33946.75925925926,"d":"33,946.76"},{"$f":"IF(G75<=$D$14,I75*$D$20,0)","v":{"v":6789.351851851853,"d":"6,789.35"}},{"v":27744177.1412037,"d":"27,744,177.14"},{"$f":"IF(G75<=$D$14,SUM(I75:K75),0)","v":{"v":27784913.252314813,"d":"27,784,913.25"}},{"$f":"L75+AA75","v":{"v":27784937.015046295,"d":"27,784,937.02"}},{"v":244416.66666666663,"d":"244,416.67"},null,{"$f":"IF(G74<=$D$14,Q74*$D$17,0)","v":{"v":2736670.534336236,"d":"2,736,670.53"}},{"$f":"IF(G74<=$D$14,Q74-I75,0)","v":{"v":-5819.444444446337,"d":"-5,819.44"}},{"v":2770617.293595495,"d":"2,770,617.29"},{"v":714.8621720679012,"d":"714.86"},{"$f":"L75","v":{"v":27784913.252314813,"d":"27,784,913.25"}},{"$f":"M75","v":{"v":27784937.015046295,"d":"27,784,937.02"}},{"$f":"IF($D$38=\"да\",K75*$D$23,0)","v":{"v":5548835.428240741,"d":"5,548,835.43 "}},{"$f":"IF($D$38=\"да\",IF(G75<=$D$21,(-$R$9)/$D$21*$D$23,0),0)","v":0},{"$f":"IF($D$38=\"да\",IF(G75<=$D$14,AA75*$D$23,0),0)","v":{"v":4.752546296296296,"d":"4.75"}},{"$f":"T75-V75-W75","v":{"v":22236077.824074075,"d":"22,236,077.82"}},{"$f":"U75-W75-X75-V75","v":{"v":22236096.834259257,"d":"22,236,096.83"}},{"$f":"IF(G75<=$D$14,N74*$D$24,0)","v":{"v":23.762731481481477,"d":"23.76"}}]
[{"$nulls":6},67,"2025-08-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":23780723.263888884,"d":"23,780,723.26"},{"v":23821459.374999996,"d":"23,821,459.38"},{"v":23821479.743055552,"d":"23,821,479.74"},{"v":203680.5555555555,"d":"203,680.56"},null,{"v":-566207.6967594434,"d":"-566,207.70"},{"v":-39766.2037037056,"d":"-39,766.20"},{"v":-532260.9375001842,"d":"-532,260.94"},{"v":612.7390046296296,"d":"612.74"},{"v":23821459.374999996,"d":"23,821,459.38"},{"v":23821479.743055552,"d":"23,821,479.74"},{"v":4756144.652777777,"d":"4,756,144.65 "},0,{"v":4.07361111111111,"d":"4.07"},{"v":19065314.72222222,"d":"19,065,314.72"},{"v":19065331.016666666,"d":"19,065,331.02"},{"v":20.36805555555555,"d":"20.37"}]
[{"$nulls":6},68,"2025-09-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":19817269.38657407,"d":"19,817,269.39"},{"v":19858005.497685183,"d":"19,858,005.50"},{"v":19858022.471064813,"d":"19,858,022.47"},{"v":162944.44444444438,"d":"162,944.44"},null,{"v":-3869085.927855123,"d":"-3,869,085.93"},{"v":-73712.96296296487,"d":"-73,712.96"},{"v":-3835139.1685958635,"d":"-3,835,139.17"},{"v":510.6158371913579,"d":"510.62"},{"v":19858005.497685183,"d":"19,858,005.50"},{"v":19858022.471064813,"d":"19,858,022.47"},{"v":3963453.8773148144,"d":"3,963,453.88 "},0,{"v":3.3946759259259256,"d":"3.39"},{"v":15894551.62037037,"d":"15,894,551.62"},{"v":15894565.199074075,"d":"15,894,565.20"},{"v":16.973379629629626,"d":"16.97"}]
[{"$nulls":6},69,"2025-10-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":15853815.509259254,"d":"15,853,815.51"},{"v":15894551.620370366,"d":"15,894,551.62"},{"v":15894565.199074069,"d":"15,894,565.20"},{"v":122208.33333333326,"d":"122,208.33"},null,{"v":-7171964.158950803,"d":"-7,171,964.16"},{"v":-107659.72222222414,"d":"-107,659.72"},{"v":-7138017.399691544,"d":"-7,138,017.40"},{"v":408.4926697530862,"d":"408.49"},{"v":15894551.620370366,"d":"15,894,551.62"},{"v":15894565.199074069,"d":"15,894,565.20"},{"v":3170763.1018518507,"d":"3,170,763.10 "},0,{"v":2.7157407407407397,"d":"2.72"},{"v":12723788.518518515,"d":"12,723,788.52"},{"v":12723799.381481478,"d":"12,723,799.38"},{"v":13.578703703703697,"d":"13.58"}]
[{"$nulls":6},70,"2025-11-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":11890361.631944437,"d":"11,890,361.63"},{"v":11931097.743055549,"d":"11,931,097.74"},{"v":11931107.927083327,"d":"11,931,107.93"},{"v":81472.22222222213,"d":"81,472.22"},null,{"v":-10474842.390046483,"d":"-10,474,842.39"},{"v":-141606.4814814834,"d":"-141,606.48"},{"v":-10440895.630787224,"d":"-10,440,895.63"},{"v":306.3695023148146,"d":"306.37"},{"v":11931097.743055549,"d":"11,931,097.74"},{"v":11931107.927083327,"d":"11,931,107.93"},{"v":2378072.3263888876,"d":"2,378,072.33 "},0,{"v":2.036805555555554,"d":"2.04"},{"v":9553025.41666666,"d":"9,553,025.42"},{"v":9553033.563888883,"d":"9,553,033.56"},{"v":10.184027777777771,"d":"10.18"}]
[{"$nulls":6},71,"2025-12-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":7926907.754629621,"d":"7,926,907.75"},{"v":7967643.865740732,"d":"7,967,643.87"},{"v":7967650.655092584,"d":"7,967,650.66"},{"v":40736.111111111015,"d":"40,736.11"},null,{"v":-13777720.621142164,"d":"-13,777,720.62"},{"v":-175553.24074074268,"d":"-175,553.24"},{"v":-13743773.861882905,"d":"-13,743,773.86"},{"v":204.246334876543,"d":"204.25"},{"v":7967643.865740732,"d":"7,967,643.87"},{"v":7967650.655092584,"d":"7,967,650.66"},{"v":1585381.5509259244,"d":"1,585,381.55 "},0,{"v":1.357870370370369,"d":"1.36"},{"v":6382262.314814808,"d":"6,382,262.31"},{"v":6382267.746296289,"d":"6,382,267.75"},{"v":6.789351851851844,"d":"6.79"}]
[{"$nulls":6},72,"2026-01-01",{"v":33946.75925925926,"d":"33,946.76"},{"v":6789.351851851853,"d":"6,789.35"},{"v":3963453.8773148055,"d":"3,963,453.88"},{"v":4004189.9884259165,"d":"4,004,189.99"},{"v":4004193.3831018424,"d":"4,004,193.38"},{"v":-1.0095391189679503E-10,"d":"-0.00"},null,{"v":-17080598.852237843,"d":"-17,080,598.85"},{"v":-209500.00000000195,"d":"-209,500.00"},{"v":-17046652.092978586,"d":"-17,046,652.09"},{"v":102.12316743827137,"d":"102.12"},{"v":4004189.9884259165,"d":"4,004,189.99"},{"v":4004193.3831018424,"d":"4,004,193.38"},{"v":792690.7754629612,"d":"792,690.78 "},0,{"v":0.6789351851851836,"d":"0.68"},{"v":3211499.2129629552,"d":"3,211,499.21"},{"v":3211501.928703696,"d":"3,211,501.93"},{"v":3.3946759259259176,"d":"3.39"}]
[{"$nulls":6},73,"2026-02-01",0,0,0,0,0,0,null,{"v":-20383477.083333522,"d":"-20,383,477.08"},{"v":-209500.00000000195,"d":"-209,500.00"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},74,"2026-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},75,"2026-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},76,"2026-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},77,"2026-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},78,"2026-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},79,"2026-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},80,"2026-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},81,"2026-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},82,"2026-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},83,"2026-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},84,"2027-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},85,"2027-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},86,"2027-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},87,"2027-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},88,"2027-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},89,"2027-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},90,"2027-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},91,"2027-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},92,"2027-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},93,"2027-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},94,"2027-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},95,"2027-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},96,"2028-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},97,"2028-02-01",{"$f":"IF(G106<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":0},0,{"$f":"IF(G106<=$D$14,N105*$D$17,0)","v":0},0,0,{"$f":"IF(G106<=$D$14,N105-I106-J106,0)","v":0},null,0,0,{"$f":"IF(G106<=$D$14,I106+P106,0)","v":0},{"$f":"IF(G106<=$D$14,IF($D$37=\"льготное\",K106,N105*($D$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},98,"2028-03-01",0,0,0,0,0,0,null,{"$f":"IF(G106<=$D$14,Q106*$D$17,0)","v":0},{"$f":"IF(G106<=$D$14,Q106-I107,0)","v":0},0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},99,"2028-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},100,"2028-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},101,"2028-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},102,"2028-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},103,"2028-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},104,"2028-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},105,"2028-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},106,"2028-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},107,"2028-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},108,"2029-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},109,"2029-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},110,"2029-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},111,"2029-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},112,"2029-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},113,"2029-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},114,"2029-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},115,"2029-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},116,"2029-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},117,"2029-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},118,"2029-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},119,"2029-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},120,"2030-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},121,"2030-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},122,"2030-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},123,"2030-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},124,"2030-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},125,"2030-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},126,"2030-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},127,"2030-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},128,"2030-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},129,"2030-10-01",{"$f":"IF(G138<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":0},0,{"$f":"IF(G138<=$D$14,N137*$D$17,0)","v":0},0,0,{"$f":"IF(G138<=$D$14,N137-I138-J138,0)","v":0},null,0,0,{"$f":"IF(G138<=$D$14,I138+P138,0)","v":0},{"$f":"IF(G138<=$D$14,IF($D$37=\"льготное\",K138,N137*($D$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},130,"2030-11-01",0,{"$f":"IF(G139<=$D$14,I139*$D$20,0)","v":0},0,{"$f":"IF(G139<=$D$14,SUM(I139:K139),0)","v":0},{"$f":"L139+AA139","v":0},0,null,{"$f":"IF(G138<=$D$14,Q138*$D$17,0)","v":0},{"$f":"IF(G138<=$D$14,Q138-I139,0)","v":0},0,0,{"$f":"L139","v":0},{"$f":"M139","v":0},{"$f":"IF($D$38=\"да\",K139*$D$23,0)","v":0},{"$f":"IF($D$38=\"да\",IF(G139<=$D$21,(-$R$9)/$D$21*$D$23,0),0)","v":0},{"$f":"IF($D$38=\"да\",IF(G139<=$D$14,AA139*$D$23,0),0)","v":0},{"$f":"T139-V139-W139","v":0},{"$f":"U139-W139-X139-V139","v":0},{"$f":"IF(G139<=$D$14,N138*$D$24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},131,"2030-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},132,"2031-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},133,"2031-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},134,"2031-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},135,"2031-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},136,"2031-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},137,"2031-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},138,"2031-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},139,"2031-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},140,"2031-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},141,"2031-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},142,"2031-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},143,"2031-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},144,"2032-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},145,"2032-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},146,"2032-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},147,"2032-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},148,"2032-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},149,"2032-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},150,"2032-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},151,"2032-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},152,"2032-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},153,"2032-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},154,"2032-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},155,"2032-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},156,"2033-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},157,"2033-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},158,"2033-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},159,"2033-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},160,"2033-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},161,"2033-06-01",{"$f":"IF(G170<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":0},0,{"$f":"IF(G170<=$D$14,N169*$D$17,0)","v":0},0,0,{"$f":"IF(G170<=$D$14,N169-I170-J170,0)","v":0},null,0,0,{"$f":"IF(G170<=$D$14,I170+P170,0)","v":0},{"$f":"IF(G170<=$D$14,IF($D$37=\"льготное\",K170,N169*($D$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},162,"2033-07-01",0,0,0,0,0,0,null,{"$f":"IF(G170<=$D$14,Q170*$D$17,0)","v":0},{"$f":"IF(G170<=$D$14,Q170-I171,0)","v":0},0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},163,"2033-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},164,"2033-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},165,"2033-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},166,"2033-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},167,"2033-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},168,"2034-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},169,"2034-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},170,"2034-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},171,"2034-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},172,"2034-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},173,"2034-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},174,"2034-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},175,"2034-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},176,"2034-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},177,"2034-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},178,"2034-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},179,"2034-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]
[{"$nulls":6},180,"2035-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"}]

{"sheet":"Лист2","index":6,"n_rows":28,"n_cols":14,"rows_kept":28,"hidden":true}
["Форма процентов",null,"Налогообложение","налог","НДС","расходы"]
["Аннуитетный",null," ОСН",20,"да","да","Процент по заемным средствам, %",{"$nulls":4},"Аванс, %",null,"Собственные средства, %"]
["Дифференцированный",null,"УСН (доход)",6,"нет","нет","Ежемесячный платеж, руб. (только аннуитет)",{"$nulls":4},"Аванс, руб.",null,"Собственные средства, руб."]
["Персональный",null,"УСН (доход минус расход)",15,"нет","да"]
[null,null,"ЕНВД","-","нет","нет"]
[null,null,"ЕСХН плательщик НДС",6,"да","да"]
[null,null,"ЕСХН не плательщик НДС",6,"нет","да"]
[null,null,"ПСН","-","нет","нет"]
[null,null,"НПД","4% или 6%","нет","нет"]
[null,null,"НДФЛ (физ. лицо)","-","нет","нет"]
{"$rows_empty":11}
[null,null,"УСН (доход 6%)",{"$nulls":3},"не учит"]
[null,null,"УСН (доход минус расход 15%)",{"$nulls":3},"весь лп 15%"]
[null,null,"ЕНВД",{"$nulls":3},"не учит"]
[null,null,"ЕСХН",{"$nulls":3},"весь лп 6% если не платит ндс"]
[null,null,"ПСН",{"$nulls":3},"не учит"]
[null,null,"НПД",{"$nulls":3},"не учит"]
[null,null,"ОСН"]