{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Калькулятор лизинга","Аннуитетное (с ндс)","Равномерное","Персональный","Кредит аннуитет","Кредит равномерное","Лист2"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Калькулятор лизинга","index":0,"n_rows":265,"n_cols":34,"rows_kept":265,"cut":false,"hidden":false,"merged":[[26,5,28,7],[26,10,28,11],[38,8,38,10],[68,14,71,20],[64,14,67,20],[60,14,63,20],[26,1,28,2],[38,11,38,13],[17,14,19,16],[26,3,28,4],[57,11,58,13],[57,5,58,7],[54,11,55,13],[54,5,55,7],[51,11,52,13],[51,5,52,7],[54,8,55,10],[57,8,58,10],[51,8,52,10],[23,12,25,13],[23,14,25,16],[20,14,22,16],[47,5,49,7],[35,5,35,7],[20,1,22,2],[20,10,22,11],[23,10,25,11],[15,3,16,4],[17,3,19,4],[17,5,19,7],[17,1,19,2],[15,5,16,7],[23,3,25,4],[23,5,25,7],[23,1,25,2],[29,14,30,16],[68,1,71,4],[40,1,41,4],[60,1,62,4],[54,1,55,4],[57,1,58,4],[64,1,66,4],[47,1,49,4],[51,1,52,4],[43,1,45,4],[64,5,66,7],[60,5,62,7],[64,8,66,10],[68,8,71,10],[43,5,45,7],[40,11,41,13],[40,5,41,7],[36,5,37,7],[32,11,34,13],[68,11,71,13],[68,5,71,7],[64,11,66,13],[1,23,2,25],[1,27,2,29],[1,32,2,34],[60,8,62,10],[60,11,62,13],[47,11,49,13],[35,8,35,10],[35,11,35,13],[36,8,37,10],[36,11,37,13],[15,14,16,16],[17,10,19,11],[47,8,49,10],[32,8,34,10],[40,8,41,10],[20,12,22,13],[26,14,28,16],[26,12,28,13],[43,8,45,10],[43,11,45,13],[4,7,5,9],[6,7,7,9],[4,10,5,12],[6,10,7,12],[73,10,80,13],[3,23,3,25],[15,1,16,2],[35,1,37,4],[38,5,38,7],[29,3,30,4],[29,12,30,13],[29,10,30,11],[29,1,30,2],[29,5,30,7],[33,5,34,7],[38,1,38,4],[20,3,22,4],[20,5,22,7],[4,4,5,6],[10,7,11,9],[10,10,11,12],[15,12,16,13],[13,12,13,16],[13,3,13,7],[8,10,9,12],[8,7,9,9],[8,4,9,6],[17,12,19,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ПЕРСОНАЛЬНЫЙ ГРАФИК ПЛАТЕЖЕЙ ПО ЛИЗИНГУ",null,null,null,"ГРАФИК ПЛАТЕЖЕЙ ПО ЛИЗИНГУ",null,null,null,null,"ГРАФИК ПЛАТЕЖЕЙ ПО КРЕДИТУ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"внесите размер платежей"]
[null,null,null,null,"полная стоимость с НДС",null,null,"Стоимость оборудования, руб.",null,null,4190000,null,null,null,null,null,null,null,null,null,null,null,null,1,50000,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$3,Равномерное!N10,'Калькулятор лизинга'!Y5)),\"\")","v":50000},null,null,null,1,{"$f":"IF(AG5<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M10,'Кредит равномерное'!M10),\"\")","v":116999.41666666667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X5<$F$16,X5+1,\"\")","v":2},50000,null,null,{"$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$3,Равномерное!N11,'Калькулятор лизинга'!Y6)),\"\")","v":50000},null,null,null,{"$f":"IF(AG5<$O$16,AG5+1,\"\")","v":2},{"$f":"IF(AG6<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M11,'Кредит равномерное'!M11),\"\")","v":116998.69902618931}]
[null,null,null,null,null,null,null,"Система налогообложения",null,null," ОСН",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X6<$F$16,X6+1,\"\")","v":3},50000,null,null,{"$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$3,Равномерное!N12,'Калькулятор лизинга'!Y7)),\"\")","v":50000},null,null,null,{"$f":"IF(AG6<$O$16,AG6+1,\"\")","v":3},{"$f":"IF(AG7<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M12,'Кредит равномерное'!M12),\"\")","v":116997.95492542566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,50000,null,null,4,{"$f":"IF(AB8<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N14,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N13,'Калькулятор лизинга'!Y8)),\"\")","v":50000},null,null,null,4,{"$f":"IF(AG8<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M13,'Кредит равномерное'!M13),\"\")","v":116997.18338875246}]
[null,null,null,null,"определяется автоматически исходя из налогообложения",null,null,"Налог на прибыль, %",null,null,{"$f":"VLOOKUP(K7,Лист2!C2:D10,2,)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,5,50000,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$3,Равномерное!N14,'Калькулятор лизинга'!Y9)),\"\")","v":50000},null,null,null,5,{"$f":"IF(AG9<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M14,'Кредит равномерное'!M14),\"\")","v":116996.38340457399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,50000,null,null,6,{"$f":"IF(AB10<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N16,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N15,'Калькулятор лизинга'!Y10)),\"\")","v":50000},null,null,null,6,{"$f":"IF(AG10<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M15,'Кредит равномерное'!M15),\"\")","v":116995.5539239958}]
[null,null,null,null,null,null,null,"НДС, %",null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,7,60000,null,null,7,{"$f":"IF(AB11<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N17,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N16,'Калькулятор лизинга'!Y11)),\"\")","v":60000},null,null,null,7,{"$f":"IF(AG11<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M16,'Кредит равномерное'!M16),\"\")","v":116994.69385944937}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,60000,null,null,8,{"$f":"IF(AB12<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N18,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N17,'Калькулятор лизинга'!Y12)),\"\")","v":60000},null,null,null,8,{"$f":"IF(AG12<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M17,'Кредит равномерное'!M17),\"\")","v":116993.8020832662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,60000,null,null,9,{"$f":"IF(AB13<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N19,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N18,'Калькулятор лизинга'!Y13)),\"\")","v":60000},null,null,null,9,{"$f":"IF(AG13<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M18,'Кредит равномерное'!M18),\"\")","v":116992.87742619928}]
[null,null,null,"УСЛОВИЯ ДОГОВОРА ЛИЗИНГА",null,null,null,null,null,null,null,null,"УСЛОВИЯ ДОГОВОРА КРЕДИТОВАНИЯ",null,null,null,null,null,null,null,null,null,null,10,60000,null,null,10,{"$f":"IF(AB14<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N20,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N19,'Калькулятор лизинга'!Y14)),\"\")","v":60000},null,null,null,10,{"$f":"IF(AG14<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M19,'Кредит равномерное'!M19),\"\")","v":116991.91867589002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,60000,null,null,11,{"$f":"IF(AB15<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N21,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N20,'Калькулятор лизинга'!Y15)),\"\")","v":60000},null,null,null,11,{"$f":"IF(AG15<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M20,'Кредит равномерное'!M20),\"\")","v":116990.92457527868}]
[null,null,null,"Срок лизинга, \nмес",null,72,null,null,null,null,null,null,"Срок кредита, мес",null,72,null,null,null,null,null,null,null,null,12,50000,null,null,12,{"$f":"IF(AB16<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N22,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N21,'Калькулятор лизинга'!Y16)),\"\")","v":50000},null,null,null,12,{"$f":"IF(AG16<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M21,'Кредит равномерное'!M21),\"\")","v":116989.89382095617}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,50000,null,null,13,{"$f":"IF(AB17<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N23,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N22,'Калькулятор лизинга'!Y17)),\"\")","v":50000},null,null,null,13,{"$f":"IF(AG17<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M22,'Кредит равномерное'!M22),\"\")","v":116988.82506145515}]
[null,"размер платежей установлен индивидуально",null,"Способ начисления процентов",null,"Персональный",null,null,null,null,"равные ежемесячные платежи",null,"Способ начисления процентов",null,"Аннуитетный",null,null,null,null,null,null,null,null,14,50000,null,null,14,{"$f":"IF(AB18<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N24,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N23,'Калькулятор лизинга'!Y18)),\"\")","v":50000},null,null,null,14,{"$f":"IF(AG18<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M23,'Кредит равномерное'!M23),\"\")","v":116987.71689547795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,50000,null,null,15,{"$f":"IF(AB19<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N25,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N24,'Калькулятор лизинга'!Y19)),\"\")","v":50000},null,null,null,15,{"$f":"IF(AG19<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M24,'Кредит равномерное'!M24),\"\")","v":116986.56787005939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,50000,null,null,16,{"$f":"IF(AB20<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N26,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N25,'Калькулятор лизинга'!Y20)),\"\")","v":50000},null,null,null,16,{"$f":"IF(AG20<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M25,'Кредит равномерное'!M25),\"\")","v":116985.37647866162}]
[null,"выбор: процент по договору или ежемесячный платеж",null,"Ежемесячный платеж, руб. (только аннуитет)",null,116755,null,null,null,null,"выбор: процент по договору или ежемесячный платеж",null,"Ежемесячный платеж, руб. (только аннуитет)",null,116755,null,null,null,null,null,null,null,null,17,60000,null,null,17,{"$f":"IF(AB21<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N27,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N26,'Калькулятор лизинга'!Y21)),\"\")","v":60000},null,null,null,17,{"$f":"IF(AG21<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M26,'Кредит равномерное'!M26),\"\")","v":116984.14115919897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,60000,null,null,18,{"$f":"IF(AB22<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N28,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N27,'Калькулятор лизинга'!Y22)),\"\")","v":60000},null,null,null,18,{"$f":"IF(AG22<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M27,'Кредит равномерное'!M27),\"\")","v":116982.86029198969}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,60000,null,null,19,{"$f":"IF(AB23<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N29,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N28,'Калькулятор лизинга'!Y23)),\"\")","v":60000},null,null,null,19,{"$f":"IF(AG23<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M28,'Кредит равномерное'!M28),\"\")","v":116981.53219763239}]
[null,"выбор: в % от стоимости или в рублях",null,"Аванс, %",null,30,null,null,null,null,"выбор: в % от стоимости или в рублях",null,"Собственные средства, %",null,30,null,null,null,null,null,null,null,null,20,60000,null,null,20,{"$f":"IF(AB24<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N30,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N29,'Калькулятор лизинга'!Y24)),\"\")","v":60000},null,null,null,20,{"$f":"IF(AG24<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M29,'Кредит равномерное'!M29),\"\")","v":116980.15513480407}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,60000,null,null,21,{"$f":"IF(AB25<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N31,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N30,'Калькулятор лизинга'!Y25)),\"\")","v":60000},null,null,null,21,{"$f":"IF(AG25<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M30,'Кредит равномерное'!M30),\"\")","v":116978.72729797705}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,60000,null,null,22,{"$f":"IF(AB26<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N32,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N31,'Калькулятор лизинга'!Y26)),\"\")","v":60000},null,null,null,22,{"$f":"IF(AG26<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M31,'Кредит равномерное'!M31),\"\")","v":116977.24681505158}]
[null,"единоразовая выплата в конце срока договора",null,"Выкупной платеж, руб.",null,1000,null,null,null,null,"срок полезного использования для расчета амортизации",null,"СПИ, мес",null,60,null,null,null,null,null,null,null,null,23,50000,null,null,23,{"$f":"IF(AB27<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N33,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N32,'Калькулятор лизинга'!Y27)),\"\")","v":50000},null,null,null,23,{"$f":"IF(AG27<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M32,'Кредит равномерное'!M32),\"\")","v":116975.71174490135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X27<$F$16,X27+1,\"\")","v":24},50000,null,null,{"$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$3,Равномерное!N33,'Калькулятор лизинга'!Y28)),\"\")","v":50000},null,null,null,{"$f":"IF(AG27<$O$16,AG27+1,\"\")","v":24},{"$f":"IF(AG28<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M33,'Кредит равномерное'!M33),\"\")","v":116974.12007482826}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,50000,null,null,25,{"$f":"IF(AB29<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N35,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N34,'Калькулятор лизинга'!Y29)),\"\")","v":50000},null,null,null,25,{"$f":"IF(AG29<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M34,'Кредит равномерное'!M34),\"\")","v":116972.46971792362}]
[null,"годовой процент по страхованию",null,"Страхование, %",null,0.1,null,null,null,null,"годовой процент по страхованию",null,"Страхование, %",null,0.1,null,null,null,null,null,null,null,null,26,50000,null,null,26,{"$f":"IF(AB30<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N36,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N35,'Калькулятор лизинга'!Y30)),\"\")","v":50000},null,null,null,26,{"$f":"IF(AG30<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M35,'Кредит равномерное'!M35),\"\")","v":116970.75851033186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,50000,null,null,27,{"$f":"IF(AB31<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N37,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N36,'Калькулятор лизинга'!Y31)),\"\")","v":50000},null,null,null,27,{"$f":"IF(AG31<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M36,'Кредит равномерное'!M36),\"\")","v":116968.98420841333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,50000,null,null,28,{"$f":"IF(AB32<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N38,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N37,'Калькулятор лизинга'!Y32)),\"\")","v":50000},null,null,null,28,{"$f":"IF(AG32<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M37,'Кредит равномерное'!M37),\"\")","v":116967.14448580267}]
[null,null,null,null,null,null,null,null,"ЛИЗИНГ",null,null,"КРЕДИТ",null,null,null,null,null,null,null,null,null,null,null,29,50000,null,null,29,{"$f":"IF(AB33<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N39,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N38,'Калькулятор лизинга'!Y33)),\"\")","v":50000},null,null,null,29,{"$f":"IF(AG33<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M38,'Кредит равномерное'!M38),\"\")","v":116965.23693035859}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,50000,null,null,30,{"$f":"IF(AB34<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N40,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N39,'Калькулятор лизинга'!Y34)),\"\")","v":50000},null,null,null,30,{"$f":"IF(AG34<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M39,'Кредит равномерное'!M39),\"\")","v":116963.25904100113}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,50000,null,null,31,{"$f":"IF(AB35<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N41,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N40,'Калькулятор лизинга'!Y35)),\"\")","v":50000},null,null,null,31,{"$f":"IF(AG35<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M40,'Кредит равномерное'!M40),\"\")","v":116961.20822443251}]
[null,"сумма всех платежей по договору ( с учетом собственных средств (аванса) и страхования)",null,null,null,"Сумма договора",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!N4,IF(F18=Лист2!A3,Равномерное!N4,Персональный!C3))","v":3208000},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!M4,'Кредит равномерное'!M4)","v":9675730.4402410444},null,null,null,null,null,null,"→",null,null,null,null,32,50000,null,null,32,{"$f":"IF(AB36<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N42,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N41,'Калькулятор лизинга'!Y36)),\"\")","v":50000},null,null,null,32,{"$f":"IF(AG36<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M41,'Кредит равномерное'!M41),\"\")","v":116959.08179173683}]
[null,null,null,null,null,"в т.ч. собственные средства (аванс)",null,null,{"$f":"IF(D24=Лист2!L2,'Калькулятор лизинга'!K5*'Калькулятор лизинга'!F24/100,'Калькулятор лизинга'!F24)","v":1257000},null,null,{"$f":"IF(M24=Лист2!N2,'Калькулятор лизинга'!O24/100*'Калькулятор лизинга'!K5,'Калькулятор лизинга'!O24)","v":1257000},null,null,null,null,null,null,null,null,null,null,null,33,60000,null,null,33,{"$f":"IF(AB37<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N43,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N42,'Калькулятор лизинга'!Y37)),\"\")","v":60000},null,null,null,33,{"$f":"IF(AG37<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M42,'Кредит равномерное'!M42),\"\")","v":116956.87695485455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"→",null,null,null,null,{"$f":"IF(X37<$F$16,X37+1,\"\")","v":34},60000,null,null,{"$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$3,Равномерное!N43,'Калькулятор лизинга'!Y38)),\"\")","v":60000},null,null,null,{"$f":"IF(AG37<$O$16,AG37+1,\"\")","v":34},{"$f":"IF(AG38<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M43,'Кредит равномерное'!M43),\"\")","v":116954.59082292696}]
[null,{"$f":"IF(F18=Лист2!A4,\"невозможно расчитать страхование\",\"\")","v":"невозможно расчитать страхование"},null,null,null,"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":12370.440241046201},null,null,null,null,null,null,null,null,null,null,null,35,60000,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$3,Равномерное!N44,'Калькулятор лизинга'!Y39)),\"\")","v":60000},null,null,null,35,{"$f":"IF(AG39<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M44,'Кредит равномерное'!M44),\"\")","v":116952.22039850584}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,60000,null,null,36,{"$f":"IF(AB40<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N46,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N45,'Калькулятор лизинга'!Y40)),\"\")","v":60000},null,null,null,36,{"$f":"IF(AG40<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M45,'Кредит равномерное'!M45),\"\")","v":116949.76257362339}]
[null,{"$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"},null,null,null,"НДС к возмещению",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!T4,IF(F18=Лист2!A3,Равномерное!T4,Персональный!D3))","v":534666.66666666674},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!O4,'Кредит равномерное'!O4)","v":698333.33333333337},null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,37,{"$f":"IF(AB41<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N47,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N46,'Калькулятор лизинга'!Y41)),\"\")","v":0},null,null,null,37,{"$f":"IF(AG41<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M46,'Кредит равномерное'!M46),\"\")","v":116947.21412571716}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,38,{"$f":"IF(AB42<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N48,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N47,'Калькулятор лизинга'!Y42)),\"\")","v":0},null,null,null,38,{"$f":"IF(AG42<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M47,'Кредит равномерное'!M47),\"\")","v":116944.57171340493}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,39,{"$f":"IF(AB43<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N49,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N48,'Калькулятор лизинга'!Y43)),\"\")","v":0},null,null,null,39,{"$f":"IF(AG43<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M48,'Кредит равномерное'!M48),\"\")","v":116941.83187210356}]
[null,{"$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"},null,null,null,"Экономия налога на прибыль",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!S4,IF(F18=Лист2!A3,Равномерное!S4,Персональный!F3))","v":534666.6666666664},null,null,{"$f":"IF(O18=Лист2!A2,SUM('Кредит аннуитет'!W4:Y4),SUM('Кредит равномерное'!V4:X4))","v":1795350.5306662207},null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,40,{"$f":"IF(AB44<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N50,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N49,'Калькулятор лизинга'!Y44)),\"\")","v":0},null,null,null,40,{"$f":"IF(AG44<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M49,'Кредит равномерное'!M49),\"\")","v":116938.99100948652}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,41,{"$f":"IF(AB45<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N51,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N50,'Калькулятор лизинга'!Y45)),\"\")","v":0},null,null,null,41,{"$f":"IF(AG45<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M50,'Кредит равномерное'!M50),\"\")","v":116936.04540077373}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,42,{"$f":"IF(AB46<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N52,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N51,'Калькулятор лизинга'!Y46)),\"\")","v":0},null,null,null,42,{"$f":"IF(AG46<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M51,'Кредит равномерное'!M51),\"\")","v":116932.99118384795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,43,{"$f":"IF(AB47<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N53,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N52,'Калькулятор лизинга'!Y47)),\"\")","v":0},null,null,null,43,{"$f":"IF(AG47<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M52,'Кредит равномерное'!M52),\"\")","v":116929.82435419086}]
[null,"сумма договора за вычетом НДС к возмещениию и экономии налога на прибыль",null,null,null,"Чистая сумма договора",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!D30,Равномерное!D27)","v":8335608468.633337},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!D35,'Кредит равномерное'!D35)","v":7182046.5762414895},null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,44,{"$f":"IF(AB48<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N54,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N53,'Калькулятор лизинга'!Y48)),\"\")","v":0},null,null,null,44,{"$f":"IF(AG48<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M53,'Кредит равномерное'!M53),\"\")","v":116926.54075963271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,45,{"$f":"IF(AB49<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N55,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N54,'Калькулятор лизинга'!Y49)),\"\")","v":0},null,null,null,45,{"$f":"IF(AG49<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M54,'Кредит равномерное'!M54),\"\")","v":116923.1360949081}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,46,{"$f":"IF(AB50<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N56,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N55,'Калькулятор лизинга'!Y50)),\"\")","v":0},null,null,null,46,{"$f":"IF(AG50<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M55,'Кредит равномерное'!M55),\"\")","v":116919.6058960112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,47,{"$f":"IF(AB51<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N57,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N56,'Калькулятор лизинга'!Y51)),\"\")","v":0},null,null,null,47,{"$f":"IF(AG51<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M56,'Кредит равномерное'!M56),\"\")","v":116915.94553434281}]
[null,"только для аннуитетного способа начисления процентов (без учета страхования)",null,null,null,"Ежемесячный платеж",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!M11,\"по графику\")","v":"по графику"},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!L10,\"по графику\")","v":116755},null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,48,{"$f":"IF(AB52<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N58,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N57,'Калькулятор лизинга'!Y52)),\"\")","v":0},null,null,null,48,{"$f":"IF(AG52<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M57,'Кредит равномерное'!M57),\"\")","v":116912.15021064162}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,49,{"$f":"IF(AB53<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N59,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N58,'Калькулятор лизинга'!Y53)),\"\")","v":0},null,null,null,49,{"$f":"IF(AG53<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M58,'Кредит равномерное'!M58),\"\")","v":116908.21494869162}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,50,{"$f":"IF(AB54<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N60,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N59,'Калькулятор лизинга'!Y54)),\"\")","v":0},null,null,null,50,{"$f":"IF(AG54<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M59,'Кредит равномерное'!M59),\"\")","v":116904.13458879758}]
[null,"процент, который начисляется на остаток основного долга",null,null,null,"Ставка по заемным средствам",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!D16,IF(F18=Лист2!A3,Равномерное!D15,\"\"))","v":""},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!D16,'Кредит равномерное'!D16)","v":0.44245474642356786},null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,51,{"$f":"IF(AB55<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N61,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N60,'Калькулятор лизинга'!Y55)),\"\")","v":0},null,null,null,51,{"$f":"IF(AG55<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M60,'Кредит равномерное'!M60),\"\")","v":116899.90378102004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,52,{"$f":"IF(AB56<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N62,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N61,'Калькулятор лизинга'!Y56)),\"\")","v":0},null,null,null,52,{"$f":"IF(AG56<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M61,'Кредит равномерное'!M61),\"\")","v":116895.51697816062}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,53,{"$f":"IF(AB57<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N63,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N62,'Калькулятор лизинга'!Y57)),\"\")","v":0},null,null,null,53,{"$f":"IF(AG57<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M62,'Кредит равномерное'!M62),\"\")","v":116890.96842848897}]
[null,"отношение переплаты к стоимости оборудования в годовом выражении",null,null,null,"Годовое удорожание",null,null,{"$f":"(I36-K5)/K5/F16*12","v":-3.9061256961018295E-2},null,null,{"$f":"(L36-K5)/K5/O16*12","v":0.21820725697060639},null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,54,{"$f":"IF(AB58<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N64,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N63,'Калькулятор лизинга'!Y58)),\"\")","v":0},null,null,null,54,{"$f":"IF(AG58<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M63,'Кредит равномерное'!M63),\"\")","v":116886.25216820136}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,null,null,55,{"$f":"IF(AB59<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N65,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N64,'Калькулятор лизинга'!Y59)),\"\")","v":0},null,null,null,55,{"$f":"IF(AG59<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M64,'Кредит равномерное'!M64),\"\")","v":116881.36201360129}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,56,{"$f":"IF(AB60<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N66,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N65,'Калькулятор лизинга'!Y60)),\"\")","v":0},null,null,null,56,{"$f":"IF(AG60<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M65,'Кредит равномерное'!M65),\"\")","v":116876.29155299175}]
[null,"процент, расчитанный на основе графика платежей по договору с учетом страхования",null,null,null,"Эффективная ставка на основе потока платежей",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!N3,IF(F18=Лист2!A3,Равномерное!N3,Персональный!C2))","v":-0.21917076781392103},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!M3,'Кредит равномерное'!M3)","v":0.54542704224586491},null,null,"Для договора лизинга рассчитана на временном горизонте, равном сроку лизинга, а для кредитного договора - на временном горизонте, равном сроку кредитования",null,null,null,null,null,null,null,null,57,null,null,null,57,{"$f":"IF(AB61<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N67,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N66,'Калькулятор лизинга'!Y61)),\"\")","v":0},null,null,null,57,{"$f":"IF(AG61<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M66,'Кредит равномерное'!M66),\"\")","v":116871.0341382686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,58,{"$f":"IF(AB62<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N68,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N67,'Калькулятор лизинга'!Y62)),\"\")","v":0},null,null,null,58,{"$f":"IF(AG62<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M67,'Кредит равномерное'!M67),\"\")","v":116865.58287620395}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,59,{"$f":"IF(AB63<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N69,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N68,'Калькулятор лизинга'!Y63)),\"\")","v":0},null,null,null,59,{"$f":"IF(AG63<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M68,'Кредит равномерное'!M68),\"\")","v":116859.93061940809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,60,{"$f":"IF(AB64<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N70,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N69,'Калькулятор лизинга'!Y64)),\"\")","v":0},null,null,null,60,{"$f":"IF(AG64<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M69,'Кредит равномерное'!M69),\"\")","v":116854.06995695826}]
[null,"процент, расчитанный на основе графика платежей по договору за вычетом НДС к возмещению",null,null,null,"Эффективная ставка с учетом возмещения НДС",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!R3,IF(F18=Лист2!A3,Равномерное!R3,Персональный!E2))","v":-0.3212141625583172},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!V3,'Кредит равномерное'!U3)","v":0.39145082831382749},null,null,"Для договора лизинга рассчитана на временном горизонте, равном сроку лизинга, а для кредитного договора - на временном горизонте, равном сроку кредитования",null,null,null,null,null,null,null,null,61,null,null,null,61,{"$f":"IF(AB65<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N71,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N70,'Калькулятор лизинга'!Y65)),\"\")","v":0},null,null,null,61,{"$f":"IF(AG65<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M70,'Кредит равномерное'!M70),\"\")","v":116847.99320468196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,62,{"$f":"IF(AB66<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N72,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N71,'Калькулятор лизинга'!Y66)),\"\")","v":0},null,null,null,62,{"$f":"IF(AG66<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M71,'Кредит равномерное'!M71),\"\")","v":116841.69239508167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,63,{"$f":"IF(AB67<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N73,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N72,'Калькулятор лизинга'!Y67)),\"\")","v":0},null,null,null,63,{"$f":"IF(AG67<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M72,'Кредит равномерное'!M72),\"\")","v":116835.15926688857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,64,{"$f":"IF(AB68<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N74,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N73,'Калькулятор лизинга'!Y68)),\"\")","v":0},null,null,null,64,{"$f":"IF(AG68<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M73,'Кредит равномерное'!M73),\"\")","v":116828.38525423063}]
[null,"процент, расчитанный на основе графика платежей по договору за вычетом НДС к возмещению и экономии налога на прибыль",null,null,null,"Эффективная ставка с учетом возмещения НДС и экономии налога на прибыль",null,null,{"$f":"IF(F18=Лист2!A2,'Аннуитетное (с ндс)'!V3,IF(F18=Лист2!A3,Равномерное!V3,Персональный!G2))","v":-0.37471067383885392},null,null,{"$f":"IF(O18=Лист2!A2,'Кредит аннуитет'!AA3,'Кредит равномерное'!Z3)","v":0.23408146500587465},null,null,"Для договора лизинга рассчитана на временном горизонте, равном сроку лизинга, а для кредитного договора - на временном горизонте, равном сроку амортизации имущества",null,null,null,null,null,null,null,null,65,null,null,null,65,{"$f":"IF(AB69<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N75,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N74,'Калькулятор лизинга'!Y69)),\"\")","v":0},null,null,null,65,{"$f":"IF(AG69<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M74,'Кредит равномерное'!M74),\"\")","v":116821.36147540162}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,66,{"$f":"IF(AB70<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N76,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N75,'Калькулятор лизинга'!Y70)),\"\")","v":0},null,null,null,66,{"$f":"IF(AG70<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M75,'Кредит равномерное'!M75),\"\")","v":116814.07872121588}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X70<$F$16,X70+1,\"\")","v":67},null,null,null,{"$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$3,Равномерное!N76,'Калькулятор лизинга'!Y71)),\"\")","v":0},null,null,null,{"$f":"IF(AG70<$O$16,AG70+1,\"\")","v":67},{"$f":"IF(AG71<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M76,'Кредит равномерное'!M76),\"\")","v":116806.52744293376}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,68,{"$f":"IF(AB72<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N78,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N77,'Калькулятор лизинга'!Y72)),\"\")","v":0},null,null,null,68,{"$f":"IF(AG72<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M77,'Кредит равномерное'!M77),\"\")","v":116798.69773974185}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,69,{"$f":"IF(AB73<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N79,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N78,'Калькулятор лизинга'!Y73)),\"\")","v":0},null,null,null,69,{"$f":"IF(AG73<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M78,'Кредит равномерное'!M78),\"\")","v":116790.57934577158}]
[null,null,null,null,null,null,null,null,null,null,{"$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"},null,null,null,null,null,null,null,null,null,null,null,null,70,null,null,null,70,{"$f":"IF(AB74<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N80,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N79,'Калькулятор лизинга'!Y74)),\"\")","v":0},null,null,null,70,{"$f":"IF(AG74<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M79,'Кредит равномерное'!M79),\"\")","v":116782.16161663918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,71,{"$f":"IF(AB75<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N81,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N80,'Калькулятор лизинга'!Y75)),\"\")","v":0},null,null,null,71,{"$f":"IF(AG75<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M80,'Кредит равномерное'!M80),\"\")","v":116773.43351548939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,72,{"$f":"IF(AB76<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N82,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N81,'Калькулятор лизинга'!Y76)),\"\")","v":0},null,null,null,72,{"$f":"IF(AG76<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M81,'Кредит равномерное'!M81),\"\")","v":116764.38359852452}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB77<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N83,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N82,'Калькулятор лизинга'!Y77)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG77<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M82,'Кредит равномерное'!M82),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB78<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N84,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N83,'Калькулятор лизинга'!Y78)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG78<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M83,'Кредит равномерное'!M83),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB79<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N85,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N84,'Калькулятор лизинга'!Y79)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG79<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M84,'Кредит равномерное'!M84),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB80<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N86,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N85,'Калькулятор лизинга'!Y80)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG80<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M85,'Кредит равномерное'!M85),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB81<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N87,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N86,'Калькулятор лизинга'!Y81)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG81<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M86,'Кредит равномерное'!M86),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB82<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N88,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N87,'Калькулятор лизинга'!Y82)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG82<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M87,'Кредит равномерное'!M87),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB83<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N89,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N88,'Калькулятор лизинга'!Y83)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG83<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M88,'Кредит равномерное'!M88),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB84<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N90,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N89,'Калькулятор лизинга'!Y84)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG84<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M89,'Кредит равномерное'!M89),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB85<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N91,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N90,'Калькулятор лизинга'!Y85)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG85<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M90,'Кредит равномерное'!M90),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB86<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N92,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N91,'Калькулятор лизинга'!Y86)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG86<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M91,'Кредит равномерное'!M91),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB87<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N93,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N92,'Калькулятор лизинга'!Y87)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG87<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M92,'Кредит равномерное'!M92),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB88<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N94,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N93,'Калькулятор лизинга'!Y88)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG88<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M93,'Кредит равномерное'!M93),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB89<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N95,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N94,'Калькулятор лизинга'!Y89)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG89<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M94,'Кредит равномерное'!M94),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB90<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N96,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N95,'Калькулятор лизинга'!Y90)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG90<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M95,'Кредит равномерное'!M95),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB91<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N97,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N96,'Калькулятор лизинга'!Y91)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG91<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M96,'Кредит равномерное'!M96),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB92<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N98,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N97,'Калькулятор лизинга'!Y92)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG92<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M97,'Кредит равномерное'!M97),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB93<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N99,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N98,'Калькулятор лизинга'!Y93)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG93<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M98,'Кредит равномерное'!M98),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB94<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N100,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N99,'Калькулятор лизинга'!Y94)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG94<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M99,'Кредит равномерное'!M99),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB95<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N101,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N100,'Калькулятор лизинга'!Y95)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG95<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M100,'Кредит равномерное'!M100),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB96<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N102,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N101,'Калькулятор лизинга'!Y96)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG96<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M101,'Кредит равномерное'!M101),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB97<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N103,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N102,'Калькулятор лизинга'!Y97)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG97<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M102,'Кредит равномерное'!M102),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB98<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N104,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N103,'Калькулятор лизинга'!Y98)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG98<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M103,'Кредит равномерное'!M103),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB99<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N105,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N104,'Калькулятор лизинга'!Y99)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG99<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M104,'Кредит равномерное'!M104),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB100<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N106,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N105,'Калькулятор лизинга'!Y100)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG100<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M105,'Кредит равномерное'!M105),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB101<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N107,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N106,'Калькулятор лизинга'!Y101)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG101<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M106,'Кредит равномерное'!M106),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB102<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N108,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N107,'Калькулятор лизинга'!Y102)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG102<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M107,'Кредит равномерное'!M107),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB103<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N109,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N108,'Калькулятор лизинга'!Y103)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG103<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M108,'Кредит равномерное'!M108),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB104<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N110,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N109,'Калькулятор лизинга'!Y104)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG104<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M109,'Кредит равномерное'!M109),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB105<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N111,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N110,'Калькулятор лизинга'!Y105)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG105<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M110,'Кредит равномерное'!M110),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB106<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N112,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N111,'Калькулятор лизинга'!Y106)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG106<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M111,'Кредит равномерное'!M111),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB107<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N113,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N112,'Калькулятор лизинга'!Y107)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG107<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M112,'Кредит равномерное'!M112),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB108<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N114,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N113,'Калькулятор лизинга'!Y108)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG108<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M113,'Кредит равномерное'!M113),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB109<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N115,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N114,'Калькулятор лизинга'!Y109)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG109<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M114,'Кредит равномерное'!M114),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB110<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N116,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N115,'Калькулятор лизинга'!Y110)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG110<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M115,'Кредит равномерное'!M115),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB111<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N117,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N116,'Калькулятор лизинга'!Y111)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG111<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M116,'Кредит равномерное'!M116),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB112<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N118,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N117,'Калькулятор лизинга'!Y112)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG112<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M117,'Кредит равномерное'!M117),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB113<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N119,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N118,'Калькулятор лизинга'!Y113)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG113<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M118,'Кредит равномерное'!M118),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB114<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N120,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N119,'Калькулятор лизинга'!Y114)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG114<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M119,'Кредит равномерное'!M119),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB115<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N121,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N120,'Калькулятор лизинга'!Y115)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG115<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M120,'Кредит равномерное'!M120),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB116<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N122,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N121,'Калькулятор лизинга'!Y116)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG116<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M121,'Кредит равномерное'!M121),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB117<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N123,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N122,'Калькулятор лизинга'!Y117)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG117<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M122,'Кредит равномерное'!M122),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB118<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N124,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N123,'Калькулятор лизинга'!Y118)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG118<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M123,'Кредит равномерное'!M123),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB119<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N125,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N124,'Калькулятор лизинга'!Y119)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG119<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M124,'Кредит равномерное'!M124),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB120<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N126,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N125,'Калькулятор лизинга'!Y120)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG120<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M125,'Кредит равномерное'!M125),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB121<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N127,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N126,'Калькулятор лизинга'!Y121)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG121<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M126,'Кредит равномерное'!M126),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB122<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N128,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N127,'Калькулятор лизинга'!Y122)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG122<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M127,'Кредит равномерное'!M127),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB123<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N129,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N128,'Калькулятор лизинга'!Y123)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG123<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M128,'Кредит равномерное'!M128),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB124<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N130,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N129,'Калькулятор лизинга'!Y124)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG124<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M129,'Кредит равномерное'!M129),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB125<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N131,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N130,'Калькулятор лизинга'!Y125)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG125<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M130,'Кредит равномерное'!M130),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB126<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N132,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N131,'Калькулятор лизинга'!Y126)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG126<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M131,'Кредит равномерное'!M131),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB127<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N133,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N132,'Калькулятор лизинга'!Y127)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG127<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M132,'Кредит равномерное'!M132),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB128<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N134,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N133,'Калькулятор лизинга'!Y128)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG128<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M133,'Кредит равномерное'!M133),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB129<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N135,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N134,'Калькулятор лизинга'!Y129)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG129<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M134,'Кредит равномерное'!M134),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB130<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N136,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N135,'Калькулятор лизинга'!Y130)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG130<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M135,'Кредит равномерное'!M135),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB131<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N137,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N136,'Калькулятор лизинга'!Y131)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG131<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M136,'Кредит равномерное'!M136),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB132<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N138,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N137,'Калькулятор лизинга'!Y132)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG132<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M137,'Кредит равномерное'!M137),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB133<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N139,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N138,'Калькулятор лизинга'!Y133)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG133<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M138,'Кредит равномерное'!M138),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB134<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N140,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N139,'Калькулятор лизинга'!Y134)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG134<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M139,'Кредит равномерное'!M139),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X134<$F$16,X134+1,\"\")","v":""},null,null,null,{"$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$3,Равномерное!N140,'Калькулятор лизинга'!Y135)),\"\")","v":""},null,null,null,{"$f":"IF(AG134<$O$16,AG134+1,\"\")","v":""},{"$f":"IF(AG135<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M140,'Кредит равномерное'!M140),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB136<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N142,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N141,'Калькулятор лизинга'!Y136)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG136<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M141,'Кредит равномерное'!M141),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB137<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N143,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N142,'Калькулятор лизинга'!Y137)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG137<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M142,'Кредит равномерное'!M142),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB138<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N144,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N143,'Калькулятор лизинга'!Y138)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG138<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M143,'Кредит равномерное'!M143),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB139<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N145,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N144,'Калькулятор лизинга'!Y139)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG139<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M144,'Кредит равномерное'!M144),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB140<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N146,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N145,'Калькулятор лизинга'!Y140)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG140<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M145,'Кредит равномерное'!M145),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB141<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N147,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N146,'Калькулятор лизинга'!Y141)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG141<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M146,'Кредит равномерное'!M146),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB142<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N148,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N147,'Калькулятор лизинга'!Y142)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG142<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M147,'Кредит равномерное'!M147),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB143<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N149,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N148,'Калькулятор лизинга'!Y143)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG143<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M148,'Кредит равномерное'!M148),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB144<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N150,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N149,'Калькулятор лизинга'!Y144)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG144<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M149,'Кредит равномерное'!M149),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB145<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N151,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N150,'Калькулятор лизинга'!Y145)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG145<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M150,'Кредит равномерное'!M150),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB146<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N152,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N151,'Калькулятор лизинга'!Y146)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG146<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M151,'Кредит равномерное'!M151),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB147<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N153,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N152,'Калькулятор лизинга'!Y147)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG147<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M152,'Кредит равномерное'!M152),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB148<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N154,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N153,'Калькулятор лизинга'!Y148)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG148<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M153,'Кредит равномерное'!M153),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB149<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N155,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N154,'Калькулятор лизинга'!Y149)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG149<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M154,'Кредит равномерное'!M154),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB150<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N156,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N155,'Калькулятор лизинга'!Y150)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG150<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M155,'Кредит равномерное'!M155),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB151<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N157,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N156,'Калькулятор лизинга'!Y151)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG151<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M156,'Кредит равномерное'!M156),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB152<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N158,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N157,'Калькулятор лизинга'!Y152)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG152<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M157,'Кредит равномерное'!M157),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB153<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N159,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N158,'Калькулятор лизинга'!Y153)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG153<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M158,'Кредит равномерное'!M158),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB154<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N160,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N159,'Калькулятор лизинга'!Y154)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG154<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M159,'Кредит равномерное'!M159),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB155<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N161,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N160,'Калькулятор лизинга'!Y155)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG155<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M160,'Кредит равномерное'!M160),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB156<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N162,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N161,'Калькулятор лизинга'!Y156)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG156<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M161,'Кредит равномерное'!M161),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB157<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N163,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N162,'Калькулятор лизинга'!Y157)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG157<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M162,'Кредит равномерное'!M162),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB158<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N164,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N163,'Калькулятор лизинга'!Y158)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG158<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M163,'Кредит равномерное'!M163),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB159<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N165,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N164,'Калькулятор лизинга'!Y159)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG159<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M164,'Кредит равномерное'!M164),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB160<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N166,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N165,'Калькулятор лизинга'!Y160)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG160<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M165,'Кредит равномерное'!M165),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB161<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N167,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N166,'Калькулятор лизинга'!Y161)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG161<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M166,'Кредит равномерное'!M166),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB162<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N168,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N167,'Калькулятор лизинга'!Y162)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG162<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M167,'Кредит равномерное'!M167),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB163<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N169,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N168,'Калькулятор лизинга'!Y163)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG163<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M168,'Кредит равномерное'!M168),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB164<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N170,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N169,'Калькулятор лизинга'!Y164)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG164<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M169,'Кредит равномерное'!M169),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB165<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N171,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N170,'Калькулятор лизинга'!Y165)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG165<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M170,'Кредит равномерное'!M170),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB166<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N172,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N171,'Калькулятор лизинга'!Y166)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG166<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M171,'Кредит равномерное'!M171),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB167<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N173,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N172,'Калькулятор лизинга'!Y167)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG167<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M172,'Кредит равномерное'!M172),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB168<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N174,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N173,'Калькулятор лизинга'!Y168)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG168<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M173,'Кредит равномерное'!M173),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB169<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N175,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N174,'Калькулятор лизинга'!Y169)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG169<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M174,'Кредит равномерное'!M174),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB170<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N176,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N175,'Калькулятор лизинга'!Y170)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG170<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M175,'Кредит равномерное'!M175),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB171<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N177,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N176,'Калькулятор лизинга'!Y171)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG171<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M176,'Кредит равномерное'!M176),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB172<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N178,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N177,'Калькулятор лизинга'!Y172)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG172<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M177,'Кредит равномерное'!M177),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB173<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N179,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N178,'Калькулятор лизинга'!Y173)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG173<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M178,'Кредит равномерное'!M178),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB174<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N180,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N179,'Калькулятор лизинга'!Y174)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG174<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M179,'Кредит равномерное'!M179),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB175<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N181,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N180,'Калькулятор лизинга'!Y175)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG175<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M180,'Кредит равномерное'!M180),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB176<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N182,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N181,'Калькулятор лизинга'!Y176)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG176<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M181,'Кредит равномерное'!M181),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB177<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N183,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N182,'Калькулятор лизинга'!Y177)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG177<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M182,'Кредит равномерное'!M182),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB178<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N184,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N183,'Калькулятор лизинга'!Y178)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG178<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M183,'Кредит равномерное'!M183),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB179<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N185,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N184,'Калькулятор лизинга'!Y179)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG179<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M184,'Кредит равномерное'!M184),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB180<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N186,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N185,'Калькулятор лизинга'!Y180)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG180<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M185,'Кредит равномерное'!M185),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB181<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N187,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N186,'Калькулятор лизинга'!Y181)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG181<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M186,'Кредит равномерное'!M186),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB182<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N188,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N187,'Калькулятор лизинга'!Y182)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG182<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M187,'Кредит равномерное'!M187),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB183<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N189,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N188,'Калькулятор лизинга'!Y183)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG183<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M188,'Кредит равномерное'!M188),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB184<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N190,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N189,'Калькулятор лизинга'!Y184)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG184<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M189,'Кредит равномерное'!M189),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB185<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N191,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N190,'Калькулятор лизинга'!Y185)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG185<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M190,'Кредит равномерное'!M190),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB186<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N192,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N191,'Калькулятор лизинга'!Y186)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG186<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M191,'Кредит равномерное'!M191),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB187<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N193,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N192,'Калькулятор лизинга'!Y187)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG187<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M192,'Кредит равномерное'!M192),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB188<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N194,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N193,'Калькулятор лизинга'!Y188)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG188<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M193,'Кредит равномерное'!M193),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB189<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N195,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N194,'Калькулятор лизинга'!Y189)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG189<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M194,'Кредит равномерное'!M194),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB190<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N196,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N195,'Калькулятор лизинга'!Y190)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG190<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M195,'Кредит равномерное'!M195),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB191<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N197,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N196,'Калькулятор лизинга'!Y191)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG191<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M196,'Кредит равномерное'!M196),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB192<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N198,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N197,'Калькулятор лизинга'!Y192)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG192<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M197,'Кредит равномерное'!M197),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB193<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N199,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N198,'Калькулятор лизинга'!Y193)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG193<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M198,'Кредит равномерное'!M198),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB194<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N200,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N199,'Калькулятор лизинга'!Y194)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG194<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M199,'Кредит равномерное'!M199),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB195<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N201,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N200,'Калькулятор лизинга'!Y195)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG195<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M200,'Кредит равномерное'!M200),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB196<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N202,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N201,'Калькулятор лизинга'!Y196)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG196<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M201,'Кредит равномерное'!M201),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB197<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N203,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N202,'Калькулятор лизинга'!Y197)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG197<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M202,'Кредит равномерное'!M202),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB198<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N204,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N203,'Калькулятор лизинга'!Y198)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG198<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M203,'Кредит равномерное'!M203),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X198<$F$16,X198+1,\"\")","v":""},null,null,null,{"$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$3,Равномерное!N204,'Калькулятор лизинга'!Y199)),\"\")","v":""},null,null,null,{"$f":"IF(AG198<$O$16,AG198+1,\"\")","v":""},{"$f":"IF(AG199<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M204,'Кредит равномерное'!M204),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB200<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N206,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N205,'Калькулятор лизинга'!Y200)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG200<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M205,'Кредит равномерное'!M205),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB201<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N207,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N206,'Калькулятор лизинга'!Y201)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG201<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M206,'Кредит равномерное'!M206),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB202<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N208,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N207,'Калькулятор лизинга'!Y202)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG202<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M207,'Кредит равномерное'!M207),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB203<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N209,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N208,'Калькулятор лизинга'!Y203)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG203<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M208,'Кредит равномерное'!M208),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB204<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N210,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N209,'Калькулятор лизинга'!Y204)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG204<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M209,'Кредит равномерное'!M209),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB205<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N211,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N210,'Калькулятор лизинга'!Y205)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG205<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M210,'Кредит равномерное'!M210),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB206<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N212,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N211,'Калькулятор лизинга'!Y206)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG206<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M211,'Кредит равномерное'!M211),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB207<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N213,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N212,'Калькулятор лизинга'!Y207)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG207<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M212,'Кредит равномерное'!M212),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB208<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N214,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N213,'Калькулятор лизинга'!Y208)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG208<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M213,'Кредит равномерное'!M213),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB209<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N215,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N214,'Калькулятор лизинга'!Y209)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG209<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M214,'Кредит равномерное'!M214),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB210<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N216,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N215,'Калькулятор лизинга'!Y210)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG210<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M215,'Кредит равномерное'!M215),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB211<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N217,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N216,'Калькулятор лизинга'!Y211)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG211<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M216,'Кредит равномерное'!M216),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB212<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N218,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N217,'Калькулятор лизинга'!Y212)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG212<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M217,'Кредит равномерное'!M217),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB213<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N219,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N218,'Калькулятор лизинга'!Y213)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG213<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M218,'Кредит равномерное'!M218),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB214<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N220,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N219,'Калькулятор лизинга'!Y214)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG214<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M219,'Кредит равномерное'!M219),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB215<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N221,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N220,'Калькулятор лизинга'!Y215)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG215<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M220,'Кредит равномерное'!M220),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB216<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N222,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N221,'Калькулятор лизинга'!Y216)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG216<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M221,'Кредит равномерное'!M221),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB217<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N223,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N222,'Калькулятор лизинга'!Y217)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG217<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M222,'Кредит равномерное'!M222),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB218<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N224,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N223,'Калькулятор лизинга'!Y218)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG218<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M223,'Кредит равномерное'!M223),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB219<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N225,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N224,'Калькулятор лизинга'!Y219)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG219<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M224,'Кредит равномерное'!M224),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB220<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N226,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N225,'Калькулятор лизинга'!Y220)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG220<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M225,'Кредит равномерное'!M225),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB221<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N227,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N226,'Калькулятор лизинга'!Y221)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG221<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M226,'Кредит равномерное'!M226),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB222<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N228,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N227,'Калькулятор лизинга'!Y222)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG222<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M227,'Кредит равномерное'!M227),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB223<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N229,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N228,'Калькулятор лизинга'!Y223)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG223<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M228,'Кредит равномерное'!M228),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB224<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N230,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N229,'Калькулятор лизинга'!Y224)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG224<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M229,'Кредит равномерное'!M229),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB225<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N231,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N230,'Калькулятор лизинга'!Y225)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG225<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M230,'Кредит равномерное'!M230),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB226<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N232,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N231,'Калькулятор лизинга'!Y226)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG226<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M231,'Кредит равномерное'!M231),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB227<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N233,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N232,'Калькулятор лизинга'!Y227)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG227<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M232,'Кредит равномерное'!M232),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB228<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N234,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N233,'Калькулятор лизинга'!Y228)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG228<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M233,'Кредит равномерное'!M233),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB229<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N235,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N234,'Калькулятор лизинга'!Y229)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG229<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M234,'Кредит равномерное'!M234),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB230<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N236,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N235,'Калькулятор лизинга'!Y230)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG230<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M235,'Кредит равномерное'!M235),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB231<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N237,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N236,'Калькулятор лизинга'!Y231)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG231<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M236,'Кредит равномерное'!M236),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB232<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N238,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N237,'Калькулятор лизинга'!Y232)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG232<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M237,'Кредит равномерное'!M237),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB233<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N239,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N238,'Калькулятор лизинга'!Y233)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG233<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M238,'Кредит равномерное'!M238),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB234<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N240,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N239,'Калькулятор лизинга'!Y234)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG234<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M239,'Кредит равномерное'!M239),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB235<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N241,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N240,'Калькулятор лизинга'!Y235)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG235<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M240,'Кредит равномерное'!M240),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB236<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N242,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N241,'Калькулятор лизинга'!Y236)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG236<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M241,'Кредит равномерное'!M241),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB237<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N243,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N242,'Калькулятор лизинга'!Y237)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG237<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M242,'Кредит равномерное'!M242),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB238<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N244,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N243,'Калькулятор лизинга'!Y238)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG238<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M243,'Кредит равномерное'!M243),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB239<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N245,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N244,'Калькулятор лизинга'!Y239)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG239<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M244,'Кредит равномерное'!M244),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB240<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N246,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N245,'Калькулятор лизинга'!Y240)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG240<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M245,'Кредит равномерное'!M245),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB241<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N247,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N246,'Калькулятор лизинга'!Y241)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG241<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M246,'Кредит равномерное'!M246),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB242<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N248,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N247,'Калькулятор лизинга'!Y242)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG242<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M247,'Кредит равномерное'!M247),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB243<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N249,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N248,'Калькулятор лизинга'!Y243)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG243<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M248,'Кредит равномерное'!M248),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB244<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N250,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N249,'Калькулятор лизинга'!Y244)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG244<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M249,'Кредит равномерное'!M249),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB245<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N251,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N250,'Калькулятор лизинга'!Y245)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG245<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M250,'Кредит равномерное'!M250),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB246<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N252,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N251,'Калькулятор лизинга'!Y246)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG246<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M251,'Кредит равномерное'!M251),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB247<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N253,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N252,'Калькулятор лизинга'!Y247)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG247<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M252,'Кредит равномерное'!M252),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB248<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N254,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N253,'Калькулятор лизинга'!Y248)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG248<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M253,'Кредит равномерное'!M253),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB249<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N255,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N254,'Калькулятор лизинга'!Y249)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG249<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M254,'Кредит равномерное'!M254),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB250<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N256,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N255,'Калькулятор лизинга'!Y250)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG250<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M255,'Кредит равномерное'!M255),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB251<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N257,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N256,'Калькулятор лизинга'!Y251)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG251<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M256,'Кредит равномерное'!M256),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB252<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N258,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N257,'Калькулятор лизинга'!Y252)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG252<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M257,'Кредит равномерное'!M257),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB253<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N259,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N258,'Калькулятор лизинга'!Y253)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG253<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M258,'Кредит равномерное'!M258),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB254<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N260,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N259,'Калькулятор лизинга'!Y254)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG254<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M259,'Кредит равномерное'!M259),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB255<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N261,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N260,'Калькулятор лизинга'!Y255)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG255<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M260,'Кредит равномерное'!M260),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB256<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N262,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N261,'Калькулятор лизинга'!Y256)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG256<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M261,'Кредит равномерное'!M261),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB257<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N263,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N262,'Калькулятор лизинга'!Y257)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG257<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M262,'Кредит равномерное'!M262),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB258<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N264,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N263,'Калькулятор лизинга'!Y258)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG258<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M263,'Кредит равномерное'!M263),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB259<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N265,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N264,'Калькулятор лизинга'!Y259)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG259<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M264,'Кредит равномерное'!M264),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB260<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N266,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N265,'Калькулятор лизинга'!Y260)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG260<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M265,'Кредит равномерное'!M265),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB261<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N267,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N266,'Калькулятор лизинга'!Y261)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG261<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M266,'Кредит равномерное'!M266),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB262<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N268,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N267,'Калькулятор лизинга'!Y262)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG262<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M267,'Кредит равномерное'!M267),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X262<$F$16,X262+1,\"\")","v":""},null,null,null,{"$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$3,Равномерное!N268,'Калькулятор лизинга'!Y263)),\"\")","v":""},null,null,null,{"$f":"IF(AG262<$O$16,AG262+1,\"\")","v":""},{"$f":"IF(AG263<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M268,'Кредит равномерное'!M268),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",{"$f":"IF(AB264<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N270,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N269,'Калькулятор лизинга'!Y264)),\"\")","v":""},null,null,null,"",{"$f":"IF(AG264<=$O$16,IF($O$18=Лист2!$A$2,'Кредит аннуитет'!M269,'Кредит равномерное'!M269),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AB265<=$F$16,IF($F$18=Лист2!$A$2,'Аннуитетное (с ндс)'!N271,IF('Калькулятор лизинга'!$F$18=Лист2!$A$3,Равномерное!N270,'Калькулятор лизинга'!Y265)),\"\")","v":""},null,null,null,"",{"$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,"cut":false,"hidden":true,"merged":[[5,22,6,22],[24,0,24,2],[26,0,26,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[5,6,6,6],[5,8,5,9],[5,10,6,10],[5,16,6,16],[5,13,6,13],[21,0,21,2],[5,19,6,19],[5,21,6,21],[5,20,6,20],[17,0,17,2],[23,0,23,2],[5,17,6,17],[5,15,6,15],[5,18,6,18],[16,0,16,2],[29,0,29,2],[27,0,27,2],[5,11,6,11],[5,12,6,12],[5,14,6,14],[20,0,20,2],[18,0,18,2],[19,0,19,2],[22,0,22,2],[15,0,15,2]]}
[null,null,null,null,null,null,null,null,null,null,null,"ЛП облагается НДС",null,null,null,"НДС возмещается по ОС и ЛП (по мере платежей)",null,null,null,null,"В расходы идет весь ЛП без НДС"]
[]
[null,null,null,null,null,null,"ЧИСТВНДОХ",null,null,null,null,null,{"$f":"XIRR(M10:M190,H10:H190)","v":0.54395845532417297},{"$f":"XIRR(N10:N190,H10:H190)","v":0.54544774889946002},null,null,{"$f":"XIRR(Q10:Q190,H10:H190)","v":0.36369474530220036},{"$f":"XIRR(R10:R190,H10:H190)","v":0.36500391364097595},null,null,{"$f":"XIRR(U10:U190,H10:H190)","v":0.20510291457176211},{"$f":"XIRR(V10:V190,H10:H190)","v":0.20605414509773257}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I8:I190)","v":3491666.6666666712},{"$f":"SUM(J8:J190)","v":698333.33333333395},{"$f":"SUM(K8:K190)","v":4561133.3333333274},{"$f":"SUM(L8:L190)","v":912226.66666666593},{"$f":"SUM(M8:M190)-M10-M9","v":9664360},{"$f":"SUM(N8:N190)-N10-N9","v":9676730.4402410444},null,{"$f":"SUM(P8:P190)-P10-P9","v":1610726.6666666679},{"$f":"SUM(Q8:Q190)-Q10-Q9","v":7844133.333333334},{"$f":"SUM(R8:R190)-R10-R9","v":7856503.7735743793},{"$f":"SUM(S8:S190)","v":1610726.6666666679},{"$f":"SUM(T8:T190)","v":1613200.6111867805},{"$f":"SUM(U8:U190)-U10-U9","v":5395406.666666666},{"$f":"SUM(V8:V190)-V10-V9","v":5405303.1623875964},{"$f":"SUM(W8:W190)","v":12370.440241046201}]
[null,null,null,null,null,null,null,null,null,null,"Ост ст-ть*% в мес"]
[null,null,null,null,null,null,"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"]
[null,null,null,null,null,null,null,null,"без НДС","НДС"]
[null,null,null,null,null,null,"Аванс","2020-01-01",{"$f":"D19-J8","v":1047500},{"$f":"D19*$D$21/(1+$D$21)","v":209500},null,null,{"$f":"SUM(I8:J8)","v":1257000},{"$f":"M8","v":1257000},{"$f":"D11-J8-I8","v":2933000},{"$f":"IF($D$32=\"нет\",0,J8)","v":209500},{"$f":"M8-P8","v":1047500},{"$f":"Q8","v":1047500},{"$f":"IF($D$33=\"да\",Q8*$D$22,0)","v":209500},{"$f":"IF($D$33=\"да\",R8*$D$22,0)","v":209500},{"$f":"IF($D$33=\"да\",Q8*$D$22,0)","v":209500},{"$f":"U8","v":209500}]
[null,null,null,null,null,"в конце","Выкупная стоимость",null,null,null,null,null,{"$f":"D20","v":1000}]
[null,null,null,null,null,null,0,"2020-01-01",null,null,null,null,{"$f":"-(D11-M8)","v":-2933000},{"$f":"M10","v":-2933000},null,null,{"$f":"M10","v":-2933000},{"$f":"Q10","v":-2933000},null,null,{"$f":"Q10","v":-2933000},{"$f":"U10","v":-2933000}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":4190000},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$21),0))","v":7176.4047735885715},{"$f":"IF(G11<=$D$14,I11*$D$21,0)","v":1435.2809547177144},{"$f":"IF(G11<=$D$14,O8*$D$17,0)","v":90119.42855974476},{"$f":"IF(G11<=$D$14,K11*$D$21,0)","v":18023.885711948951},{"$f":"IF(G11<=$D$14,-$D$25,0)+IF(G11=$D$14,$D$20,0)","v":116755},{"$f":"M11+W11","v":116999.41666666667},{"$f":"IF(G11<$D$14,O8-I11-J11,0)","v":2924388.3142716936},{"$f":"IF($D$32=\"нет\",0,J11+L11+IF(G11=$D$14,$D$20*$D$21/(1+$D$21),0))","v":19459.166666666664},{"$f":"IF(G11<=$D$14,M11-P11,0)-P8","v":-112204.16666666666},{"$f":"Q11+W11","v":-111959.74999999999},{"$f":"IF($D$33=\"да\",Q12*$D$22,0)","v":19459.166666666668},{"$f":"IF($D$33=\"да\",R12*$D$22,0)","v":19507.906471904527},{"$f":"Q11-S11-T8","v":-341163.33333333331},{"$f":"R11-T11-T8","v":-340967.65647190448},{"$f":"IF(G11<=$D$14,O8*$D$23,0)","v":244.41666666666666}]
["НДС",null,null,{"$f":"D11*D21/(1+D21)","v":698333.33333333337},null,null,2,"2020-03-01",7441.0076364495035,{"$f":"IF(G12<=$D$14,I12*$D$21,0)","v":1488.2015272899007},{"$f":"IF(G12<=$D$14,O11*$D$17,0)","v":89854.825696883825},{"$f":"IF(G12<=$D$14,K12*$D$21,0)","v":17970.965139376767},116755,{"$f":"M12+W12","v":116998.69902618931},{"$f":"IF(G12<$D$14,O11-I12-J12,0)","v":2915459.1051079542},19459.166666666668,{"$f":"IF(G12<=$D$14,M12-P12,0)","v":97295.833333333328},{"$f":"Q12+W12","v":97539.532359522636},{"$f":"IF($D$33=\"да\",Q12*$D$22,0)","v":19459.166666666668},{"$f":"IF($D$33=\"да\",R12*$D$22,0)","v":19507.906471904527},{"$f":"Q12-S12","v":77836.666666666657},{"$f":"R12-T12","v":78031.625887618109},{"$f":"IF(G12<=$D$14,O11*$D$23,0)","v":243.6990261893078}]
["Без НДС",null,null,{"$f":"D11-D12","v":3491666.6666666665},null,null,3,"2020-04-01",7715.3667320262448,1543.0733464052491,89580.466601307082,17916.093320261418,116755,116997.95492542566,2906200.6650295225,19459.166666666668,97295.833333333328,97538.788258758985,19459.166666666668,19507.757651751799,77836.666666666657,78031.030607007182,{"$f":"IF(G13<=$D$14,O12*$D$23,0)","v":242.95492542566285}]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!F16","v":72},null,null,4,"2020-05-01",7999.8417846082157,1599.9683569216431,89295.991548725113,17859.198309745025,116755,116997.18338875246,2896600.8548879926,19459.166666666668,97295.833333333328,97538.016722085784,19459.166666666668,19507.603344417159,77836.666666666657,78030.413377668621,242.18338875246019]
["Срок, лет",null,null,{"$f":"D14/12","v":6},null,null,5,"2020-06-01",8294.8057819613568,1658.9611563922715,89001.027551371983,17800.205510274398,116755,116996.38340457399,2886647.0879496387,19459.166666666668,97295.833333333328,97537.216737907322,19459.166666666668,19507.443347581466,77836.666666666657,78029.773390325863,241.38340457399937]
["Ставка в год",null,null,{"$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":0.36871228868630651},null,null,6,"2020-07-01",8600.6454643688994,1720.1290928737799,88695.187868964436,17739.037573792888,116755,116995.5539239958,2876326.3133923956,19459.166666666668,97295.833333333328,97536.38725732913,19459.166666666668,19507.277451465827,77836.666666666657,78029.109805863307,240.55392399580322]
["Ставка в мес",null,null,{"$f":"D16/12","v":3.072602405719221E-2},{"$f":"D17*(1+$D$21)","v":3.6871228868630652E-2},null,7,"2020-08-01",8917.7618317035995,1783.55236634072,88378.071501629733,{"$f":"IF(G17<=$D$14,K17*$D$21,0)","v":17675.614300325946},116755,116994.69385944937,2865624.9991943515,19459.166666666664,97295.833333333343,97535.527192782713,19459.166666666668,19507.105438556544,77836.666666666672,78028.421754226176,239.6938594493663]
["Аванс, %",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,'Калькулятор лизинга'!F24/100,'Аннуитетное (с ндс)'!D19/'Аннуитетное (с ндс)'!D11)","v":0.3},null,null,8,"2020-09-01",9246.570669196275,1849.3141338392552,88049.262664137059,17609.852532827412,116755,116993.8020832662,2854529.1143913162,19459.166666666668,97295.833333333328,97534.635416599529,19459.166666666668,19506.927083319908,77836.666666666657,78027.708333279617,238.80208326619595]
["Аванс",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,D11*D18,'Калькулятор лизинга'!F24)","v":1257000},null,null,9,"2020-10-01",9587.5030925901719,1917.5006185180346,87708.330240743162,17541.666048148632,116755,116992.87742619928,2843024.1106802081,19459.166666666668,97295.833333333328,97533.710759532609,19459.166666666668,19506.742151906521,77836.666666666657,78026.968607626084,237.87742619927633]
["Выкупной платеж",null,null,{"$f":"'Калькулятор лизинга'!F27","v":1000},null,null,10,"2020-11-01",9941.0061133957679,1988.2012226791537,87354.827219937564,17470.965443987512,116755,116991.91867589002,2831094.9033441334,19459.166666666664,97295.833333333343,97532.752009223361,19459.166666666668,19506.550401844674,77836.666666666672,78026.201607378694,236.91867589001734]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":0.2},null,null,11,"2020-12-01",10307.543224987228,2061.5086449974456,86988.290108346104,17397.65802166922,116755,116990.92457527868,2818725.8514741487,19459.166666666664,97295.833333333343,97531.757908612024,19459.166666666668,19506.351581722407,77836.666666666672,78025.406326889613,235.92457527867776]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":0.2},null,null,12,"2021-01-01",10687.595010309051,2137.5190020618102,86608.238323024285,17321.647664604858,116755,116989.89382095617,2805900.7374617779,19459.166666666668,97295.833333333328,97530.727154289503,19459.166666666668,19506.145430857901,77836.666666666657,78024.581723431605,234.89382095617904]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!F30/100/12","v":8.3333333333333331E-5},null,null,13,"2021-02-01",11081.659771989387,2216.3319543978773,86214.173561343952,17242.834712268792,116755,116988.82506145515,2792602.7457353906,19459.166666666668,97295.833333333328,97529.658394788479,19459.166666666668,19505.931678957695,77836.666666666657,78023.72671583078,233.82506145514816]
["Сумма договора",null,null,{"$f":"M4","v":9664360},null,null,14,"2021-03-01",11490.254185686706,2298.0508371373412,85805.579147646626,17161.115829529324,116755,116987.71689547795,2778814.4407125665,19459.166666666664,97295.833333333343,97528.550228811291,19459.166666666668,19505.710045762258,77836.666666666672,78022.840183049033,232.71689547794921]
["Платеж по лизингу",null,null,{"$f":"IF('Калькулятор лизинга'!D21=Лист2!G3,-'Калькулятор лизинга'!F21,PMT('Аннуитетное (с ндс)'!E17,'Аннуитетное (с ндс)'!D14,'Аннуитетное (с ндс)'!O8))","v":-116755},null,null,15,"2021-04-01",11913.913977525894,2382.7827955051789,85381.919355807433,17076.383871161488,116755,116986.56787005939,2764517.7439395357,19459.166666666668,97295.833333333328,97527.401203392714,19459.166666666668,19505.480240678542,77836.666666666657,78021.920962714168,231.56787005938054]
[null,null,null,null,null,null,16,"2021-05-01",12353.194626512413,2470.6389253024827,84942.638706820915,16988.527741364185,116755,116985.37647866162,2749693.9103877209,19459.166666666668,97295.833333333328,97526.209811994951,19459.166666666668,19505.241962398992,77836.666666666657,78020.967849595967,230.37647866162797]
["Удорожание",null,null,{"$f":"(M4-D11)/D11","v":1.3065298329355608},null,null,17,"2021-06-01",12808.6720928453,2561.7344185690599,84487.161240488029,16897.432248097608,116755,116984.14115919897,2734323.5038763066,19459.166666666668,97295.833333333328,97524.974492532303,19459.166666666668,19504.994898506462,77836.666666666657,78019.979594025848,229.14115919897674]
["Удорожание в год",null,null,{"$f":"D27/D15","v":0.21775497215592679},null,null,18,"2021-07-01",13280.943573083836,2656.1887146167674,84014.889760249498,16802.9779520499,116755,116982.86029198969,2718386.3715886059,19459.166666666668,97295.833333333328,97523.693625323023,19459.166666666668,19504.738725064606,77836.666666666657,78018.954900258424,227.8602919896922]
[null,null,null,{"$f":"D28*1.45/(1-D18)","v":0.45106387089441985},null,null,19,"2021-08-01",13770.628283158379,2754.1256566316761,83525.205050174947,16705.041010034991,116755,116981.53219763239,2701861.6176488157,19459.166666666668,97295.833333333328,97522.365530965719,19459.166666666668,19504.473106193145,77836.666666666657,78017.892424772581,226.53219763238383]
["С учетом всех вычетов",null,null,{"$f":"N4-P4-T4","v":6452803.1623875964},null,null,20,"2021-09-01",14278.368270251558,2855.6736540503116,83017.465063081778,16603.493012616356,116755,116980.15513480407,2684727.5757245142,19459.166666666668,97295.833333333328,97520.988468137395,19459.166666666668,19504.19769362748,77836.666666666657,78016.790774509922,225.15513480406798]
[null,null,null,null,null,null,21,"2021-10-01",14804.829254614586,2960.9658509229175,82491.004078718746,16498.200815743749,116755,116978.72729797705,2666961.7806189768,19459.166666666664,97295.833333333343,97519.560631310393,19459.166666666668,19503.912126262079,77836.666666666672,78015.648505048317,223.72729797704284]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,22,"2021-11-01",15350.701502422478,3070.140300484496,81945.131830910861,16389.026366182174,116755,116977.24681505158,2648540.9388160701,19459.166666666672,97295.833333333328,97518.080148384906,19459.166666666668,19503.616029676981,77836.666666666657,78014.464118707925,222.24681505158139]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,23,"2021-12-01",15916.700730812325,3183.3401461624653,81379.132602521015,16275.826520504204,116755,116975.71174490135,2629440.8979390953,19459.166666666672,97295.833333333328,97516.545078234674,19459.166666666668,19503.309015646937,77836.666666666657,78013.236062587734,220.71174490133916]
[null,null,null,null,null,null,24,"2022-01-01",16503.569046291595,3300.7138092583191,80792.264287041733,16158.452857408347,116755,116974.12007482826,2609636.6150835454,19459.166666666664,97295.833333333343,97514.9534081616,19459.166666666668,19502.99068163232,77836.666666666672,78011.96272652928,219.12007482825794]
[null,null,null,null,null,null,25,"2022-02-01",17112.075917746675,3422.4151835493353,80183.75741558666,16036.751483117332,116755,116972.46971792362,2589102.1239822493,19459.166666666668,97295.833333333328,97513.303051256953,19459.166666666668,19502.660610251391,77836.666666666657,78010.642441005562,217.46971792362879]
[null,null,null,null,null,null,26,"2022-03-01",17743.019185327285,3548.6038370654569,79552.814148006044,15910.562829601209,116755,116970.75851033186,2567810.5009598564,19459.166666666664,97295.833333333343,97511.591843665199,19459.166666666668,19502.318368733042,77836.666666666672,78009.273474932153,215.7585103318541]
[null,null,null,null,null,null,27,"2022-04-01",18397.226106529997,3679.4452213059994,78898.607226803331,15779.721445360667,116755,116968.98420841333,2545733.8296320206,19459.166666666664,97295.833333333343,97509.81754174667,19459.166666666668,19501.963508349334,77836.666666666672,78007.854033397336,213.98420841332137]
[null,null,null,null,null,null,28,"2022-05-01",19075.554440851811,3815.1108881703622,78220.278892481525,15644.055778496306,116755,116967.14448580267,2522843.1643029982,19459.166666666668,97295.833333333328,97507.977819135995,19459.166666666668,19501.595563827199,77836.666666666657,78006.382255308796,212.14448580266838]
[null,null,null,null,null,null,29,"2022-06-01",19778.893574436494,3955.778714887299,77516.939758896842,15503.387951779368,116755,116965.23693035859,2499108.4920136742,19459.166666666668,97295.833333333328,97506.070263691916,19459.166666666668,19501.214052738385,77836.666666666657,78004.856210953527,210.23693035858318]
[null,null,null,null,null,null,30,"2022-07-01",20508.165686187836,4101.6331372375671,76787.667647145499,15357.5335294291,116755,116963.25904100113,2474498.6931902487,19459.166666666668,97295.833333333328,97504.092374334461,19459.166666666668,19500.818474866894,77836.666666666657,78003.273899467575,208.25904100113951]
[null,null,null,null,null,null,31,"2022-08-01",21264.326956879064,4252.8653913758126,76031.506376454272,15206.301275290854,116755,116961.20822443251,2448981.5008419938,19459.166666666668,97295.833333333328,97502.041557765842,19459.166666666668,19500.408311553168,77836.666666666657,78001.633246212674,206.20822443252072]
[null,null,null,null,null,null,32,"2022-09-01",22048.368822843539,4409.6737645687081,75247.464510489794,15049.49290209796,116755,116959.08179173683,2422523.4582545813,19459.166666666668,97295.833333333328,97499.915125070154,19459.166666666668,19499.983025014033,77836.666666666657,77999.932100056118,204.08179173683283]
[null,null,null,null,null,null,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$21),0))","v":22861.319275890601},4572.2638551781201,74434.514057442735,14886.902811488548,{"$f":"IF(G43<=$D$14,-$D$25,0)+IF(G43=$D$14,$D$20,0)","v":116755},116956.87695485455,2395089.8751235129,{"$f":"IF($D$32=\"нет\",0,J43+L43+IF(G43=$D$14,$D$20*$D$21/(1+$D$21),0))","v":19459.166666666668},{"$f":"IF(G43<=$D$14,M43-P43,0)","v":97295.833333333328},97497.710288187882,19459.166666666668,19499.542057637576,77836.666666666657,77998.168230550305,201.87695485454844]
[null,null,null,null,null,null,34,"2022-11-01",23704.244211150788,4740.848842230158,{"$f":"IF(G44<=$D$14,O43*$D$17,0)","v":73591.589122182544},14718.31782443651,116755,116954.59082292696,{"$f":"IF(G44<$D$14,O43-I44-J44,0)","v":2366644.782070132},19459.166666666668,97295.833333333328,97495.424156260284,19459.166666666668,19499.084831252057,77836.666666666657,77996.33932500823,{"$f":"IF(G44<=$D$14,O43*$D$23,0)","v":199.59082292695939}]
[null,null,null,null,null,null,35,"2022-12-01",24578.248824618047,4915.6497649236098,72717.584508715285,14543.516901743058,116755,116952.22039850584,2337150.8834805908,19459.166666666668,97295.833333333328,97493.053731839173,19459.166666666668,19498.610746367835,77836.666666666657,77994.442985471338,197.22039850584432]
[null,null,null,null,null,null,36,"2023-01-01",25484.479062220671,{"$f":"IF(G46<=$D$14,I46*$D$21,0)","v":5096.8958124441342},71811.354271112665,14362.270854222534,116755,116949.76257362339,2306569.5086059263,19459.166666666668,97295.833333333328,97490.595906956718,19459.166666666668,19498.119181391343,{"$f":"Q46-S46","v":77836.666666666657},77992.476725565371,194.76257362338256]
[null,null,null,null,null,null,37,"2023-02-01",26424.123122321616,5284.8246244643233,70871.710211011712,14174.342042202343,116755,116947.21412571716,2274860.5608591405,19459.166666666664,97295.833333333343,97488.047459050504,19459.166666666668,19497.609491810101,77836.666666666672,77990.437967240403,192.21412571716053]
[null,null,null,null,null,null,38,"2023-03-01",27398.41301361761,5479.682602723522,69897.420319715719,13979.484063943144,116755,116944.57171340493,2241982.4652427994,19459.166666666664,97295.833333333343,97485.405046738277,19459.166666666668,19497.081009347658,77836.666666666672,77988.324037390616,189.57171340492837]
[null,null,null,null,null,null,39,"2023-04-01",28408.626170479984,5681.7252340959967,68887.207162853345,13777.441432570669,116755,116941.83187210356,2207892.1138382233,19459.166666666664,97295.833333333343,97482.665205436904,19459.166666666668,19496.533041087383,77836.666666666672,77986.132164349518,186.83187210356661]
[null,null,null,null,null,null,40,"2023-05-01",29456.087127855124,5891.2174255710252,67839.746205478208,13567.949241095643,116755,116938.99100948652,2172544.8092847974,19459.166666666668,97295.833333333328,97479.824342819848,19459.166666666668,19495.96486856397,77836.666666666657,77983.859474255878,183.99100948651861]
[null,null,null,null,null,null,41,"2023-06-01",30542.169257920592,6108.4338515841191,66753.664075412744,13350.732815082549,116755,116936.04540077373,2135894.2061752924,19459.166666666668,97295.833333333328,97476.878734107057,19459.166666666668,19495.375746821413,77836.666666666657,77981.502987285639,181.04540077373312]
[null,null,null,null,null,null,42,"2023-07-01",31668.296570773844,6333.6593141547692,65627.536762559495,13125.507352511901,116755,116932.99118384795,2097892.250290364,19459.166666666672,97295.833333333328,97473.824517181274,19459.166666666668,19494.764903436255,77836.666666666657,77979.059613745019,177.99118384794102]
[null,null,null,null,null,null,43,"2023-08-01",32835.945581514512,6567.1891163029031,64459.887751818824,12891.977550363765,116755,116929.82435419086,2058489.1155925465,19459.166666666668,97295.833333333328,97470.657687524188,19459.166666666668,19494.13153750484,77836.666666666657,77976.526150019345,174.82435419086366]
[null,null,null,null,null,null,44,"2023-09-01",34046.647246168424,6809.3294492336854,63249.186087164904,12649.837217432982,116755,116926.54075963271,2017633.1388971445,19459.166666666668,97295.833333333328,97467.374092966042,19459.166666666668,19493.474818593208,77836.666666666657,77973.89927437283,171.5407596327122]
[null,null,null,null,null,null,45,"2023-10-01",35301.988968991434,7060.3977937982872,61993.844364341894,12398.768872868379,116755,116923.1360949081,1975270.7521343548,19459.166666666664,97295.833333333343,97463.969428241442,19459.166666666668,19492.793885648291,77836.666666666672,77971.175542593148,168.13609490809537]
[null,null,null,null,null,null,46,"2023-11-01",36603.616683784996,7320.7233367569997,60692.21664954834,12138.443329909669,116755,116919.6058960112,1931346.4121138128,19459.166666666668,97295.833333333328,97460.439229344527,19459.166666666668,19492.087845868908,77836.666666666657,77968.351383475616,164.60589601119622]
[null,null,null,null,null,null,47,"2023-12-01",37953.237011952471,7590.6474023904948,59342.596321380872,11868.519264276176,116755,116915.94553434281,1885802.5276994696,19459.166666666672,97295.833333333328,97456.778867676141,19459.166666666668,19491.35577353523,77836.666666666657,77965.423094140919,160.94553434281772]
[null,null,null,null,null,null,48,"2024-01-01",39352.619500125555,7870.5239000251113,57943.213833207781,11588.642766641557,116755,116912.15021064162,1838579.384299319,19459.166666666668,97295.833333333328,97452.983543974944,19459.166666666668,19490.59670879499,77836.666666666657,77962.386835179961,157.15021064162246]
[null,null,null,null,null,null,49,"2024-02-01",40803.598940294818,8160.7197880589638,56492.234393038518,11298.446878607705,116755,116908.21494869162,1789615.0655709652,19459.166666666668,97295.833333333328,97449.048282024945,19459.166666666668,19489.809656404988,77836.666666666657,77959.238625619953,153.21494869160992]
[null,null,null,null,null,null,50,"2024-03-01",42308.077775486236,8461.6155550972471,54987.755557847093,10997.551111569419,116755,116904.13458879758,1738845.3722403815,19459.166666666664,97295.833333333343,97444.96792213092,19459.166666666668,19488.993584426185,77836.666666666672,77955.974337704742,149.13458879758042]
[null,null,null,null,null,null,51,"2024-04-01",43868.028594138035,8773.6057188276081,53427.804739195308,10685.560947839062,116755,116899.90378102004,1686203.7379274159,19459.166666666672,97295.833333333328,97440.737114353367,19459.166666666668,19488.147422870676,77836.666666666657,77952.589691482688,144.9037810200318]
[null,null,null,null,null,null,52,"2024-05-01",45485.496716448135,9097.0993432896266,51810.336616885208,10362.067323377043,116755,116895.51697816062,1631621.1418676781,19459.166666666672,97295.833333333328,97436.350311493952,19459.166666666668,19487.27006229879,77836.666666666657,77949.080249195162,140.51697816061798]
[null,null,null,null,null,null,53,"2024-06-01",47162.602876083627,9432.5205752167258,50133.230457249701,10026.64609144994,116755,116890.96842848897,1575026.0184163777,19459.166666666664,97295.833333333343,97431.801761822309,19459.166666666668,19486.360352364463,77836.666666666672,77945.441409457853,135.96842848897319]
[null,null,null,null,null,null,54,"2024-07-01",48901.546000768052,9780.3092001536115,48394.287332565284,9678.8574665130564,116755,116886.25216820136,1516344.1632154561,19459.166666666668,97295.833333333328,97427.08550153469,19459.166666666668,19485.417100306939,77836.666666666657,77941.668401227755,131.25216820136481]
[null,null,null,null,null,null,55,"2024-08-01",50704.60609539225,10140.921219078451,46591.227237941093,9318.2454475882187,116755,116881.36201360129,1455498.6359009854,19459.166666666672,97295.833333333328,97422.195346934619,19459.166666666668,19484.439069386925,77836.666666666657,77937.756277547698,126.362013601288]
[null,null,null,null,null,null,56,"2024-09-01",52574.147231429211,10514.829446285843,44721.686101904124,8944.3372203808249,116755,116876.29155299175,1392409.6592232706,19459.166666666668,97295.833333333328,97417.12488632508,19459.166666666668,19483.424977265018,77836.666666666657,77933.699909060058,121.29155299174879]
[null,null,null,null,null,null,57,"2024-10-01",54512.620646572315,10902.524129314465,42783.21268676102,8556.6425373522052,116755,116871.0341382686,1326994.514447384,19459.166666666672,97295.833333333328,97411.86747160193,19459.166666666668,19482.373494320385,77836.666666666657,77929.493977281541,116.03413826860589]
[null,null,null,null,null,null,58,"2024-11-01",56522.567958660926,11304.513591732186,40773.265374672417,8154.6530749344838,116755,116865.58287620395,1259167.432896991,19459.166666666672,97295.833333333328,97406.416209537274,19459.166666666668,19481.283241907455,77836.666666666657,77925.132967629819,110.58287620394867]
[null,null,null,null,null,null,59,"2024-12-01",58606.624498107441,11721.32489962149,38689.208835225902,7737.8417670451809,116755,116859.93061940809,1188839.483499262,19459.166666666672,97295.833333333328,97400.763952741414,19459.166666666668,19480.152790548284,77836.666666666657,77920.611162193134,104.93061940808258]
[null,null,null,null,null,null,60,"2025-01-01",60767.522763195047,12153.504552639009,36528.310570138288,7305.6621140276584,116755,116854.06995695826,1115918.4561834279,19459.166666666668,97295.833333333328,97394.903290291593,19459.166666666668,19478.980658058321,77836.666666666657,77915.922632233269,99.069956958271831]
[null,null,null,null,null,null,61,"2025-02-01",63008.09600277654,12601.619200555309,34287.737330556796,6857.5474661113594,116755,116847.99320468196,1040308.740980096,19459.166666666668,97295.833333333328,97388.826538015288,19459.166666666668,19477.765307603058,77836.666666666657,77911.061230412233,92.993204681952321]
[null,null,null,null,null,null,62,"2025-03-01",65331.281931071564,13066.256386214314,31964.551402261772,6392.9102804523545,116755,116841.69239508167,961911.20266281022,19459.166666666668,97295.833333333328,97382.525728414999,19459.166666666668,19476.505145683001,77836.666666666657,77906.020582732002,86.692395081674661]
[null,null,null,null,null,null,63,"2025-04-01",67740.126579433127,13548.025315886625,29555.706753900198,5911.1413507800398,116755,116835.15926688857,880623.05076749052,19459.166666666664,97295.833333333343,97375.992600221914,19459.166666666668,19475.198520044385,77836.666666666672,77900.794080177526,80.159266888567515]
[null,null,null,null,null,null,64,"2025-05-01",70237.788290133423,14047.557658026686,27058.045043199912,5411.6090086399827,116755,116828.38525423063,796337.70481933036,19459.166666666668,97295.833333333328,97369.218587563955,19459.166666666668,19473.843717512791,77836.666666666657,77895.374870051164,73.385254230624213]
[null,null,null,null,null,null,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$21),0))","v":72827.541857405362},14565.508371481073,24468.291475927974,4893.6582951855953,{"$f":"IF(G75<=$D$14,-$D$25,0)+IF(G75=$D$14,$D$20,0)","v":116755},116821.36147540162,708944.65459044394,{"$f":"IF($D$32=\"нет\",0,J75+L75+IF(G75=$D$14,$D$20*$D$21/(1+$D$21),0))","v":19459.166666666668},{"$f":"IF(G75<=$D$14,M75-P75,0)","v":97295.833333333328},97362.194808734945,19459.166666666668,19472.43896174699,77836.666666666657,77889.755846987959,66.361475401610861]
[null,null,null,null,null,null,66,"2025-07-01",75512.782821169531,{"$f":"IF(G76<=$D$14,I76*$D$21,0)","v":15102.556564233906},{"$f":"IF(G76<=$D$14,O75*$D$17,0)","v":21783.050512163802},{"$f":"IF(G76<=$D$14,K76*$D$21,0)","v":4356.6101024327609},116755,{"$f":"M76+W76","v":116814.07872121588},{"$f":"IF(G76<$D$14,O75-I76-J76,0)","v":618329.31520504039},19459.166666666668,97295.833333333328,{"$f":"Q76+W76","v":97354.912054549204},{"$f":"IF($D$33=\"да\",Q76*$D$22,0)","v":19459.166666666668},{"$f":"IF($D$33=\"да\",R76*$D$22,0)","v":19470.982410909841},{"$f":"Q76-S76","v":77836.666666666657},{"$f":"R76-T76","v":77883.929643639363},{"$f":"IF(G76<=$D$14,O75*$D$23,0)","v":59.078721215870324}]
[null,null,null,null,null,null,67,"2025-08-01",78297.031919076093,15659.40638381522,18998.801414257257,3799.7602828514518,116755,116806.52744293376,524372.87690214906,19459.166666666672,97295.833333333328,97347.360776267087,19459.166666666668,19469.472155253417,77836.666666666657,77877.88862101367,51.527442933753363]
[null,null,null,null,null,null,68,"2025-09-01",81183.939702698815,16236.787940539763,16111.893630634522,3222.3787261269044,116755,116798.69773974185,426952.14925891045,19459.166666666668,97295.833333333328,97339.531073075181,19459.166666666668,19467.906214615035,77836.666666666657,77871.624858460142,43.697739741845751]
[null,null,null,null,null,null,69,"2025-10-01",84177.291323934143,16835.45826478683,13118.542009399202,2623.7084018798405,116755,116790.57934577158,325939.39967018948,19459.166666666672,97295.833333333328,97331.412679104906,19459.166666666668,19466.282535820981,77836.666666666657,77865.130143283925,35.579345771575866]
[null,null,null,null,null,null,70,"2025-11-01",87281.011497880303,17456.20229957606,10014.821835453029,2002.9643670906059,116755,116782.16161663918,221202.18587273313,19459.166666666664,97295.833333333343,97322.994949972519,19459.166666666668,19464.598989994505,77836.666666666672,77858.395959978021,27.161616639182455]
[null,null,null,null,null,null,71,"2025-12-01",90499.169648704235,18099.833929740849,6796.6636846291012,1359.3327369258204,116755,116773.43351548939,112603.18229428804,19459.166666666672,97295.833333333328,97314.266848822721,19459.166666666668,19462.853369764543,77836.666666666657,77851.413479058174,18.433515489394427]
[null,null,null,null,null,null,72,"2026-01-01",93835.985245242628,18767.197049048526,3459.8480880906941,691.96961761813884,117755,117764.38359852452,0,19625.833333333332,98129.166666666672,98138.550265191196,19625.833333333336,19627.710053038241,78503.333333333343,78510.840212152951,9.3835985245240021]
[null,null,null,null,null,null,73,"2026-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,74,"2026-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,75,"2026-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,76,"2026-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,77,"2026-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,"2026-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,79,"2026-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,80,"2026-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,81,"2026-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,82,"2026-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,83,"2026-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,84,"2027-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,"2027-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,86,"2027-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,"2027-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,88,"2027-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,89,"2027-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,90,"2027-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,91,"2027-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,92,"2027-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,"2027-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,94,"2027-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,95,"2027-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,"2028-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$14,M107-P107,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,98,"2028-03-01",0,0,{"$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}]
[null,null,null,null,null,null,99,"2028-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,"2028-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,101,"2028-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,102,"2028-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,103,"2028-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,104,"2028-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,105,"2028-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,106,"2028-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,107,"2028-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,108,"2029-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,109,"2029-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,110,"2029-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,111,"2029-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,112,"2029-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,113,"2029-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,"2029-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,115,"2029-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,116,"2029-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,117,"2029-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,118,"2029-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,119,"2029-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,120,"2030-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,121,"2030-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,122,"2030-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,123,"2030-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,124,"2030-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,"2030-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,126,"2030-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,127,"2030-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,128,"2030-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$14,M139-P139,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,130,"2030-11-01",0,{"$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}]
[null,null,null,null,null,null,131,"2030-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,132,"2031-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,133,"2031-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,134,"2031-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,135,"2031-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,136,"2031-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,137,"2031-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,138,"2031-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,139,"2031-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,140,"2031-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,141,"2031-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,142,"2031-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,143,"2031-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,144,"2032-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,145,"2032-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,146,"2032-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,147,"2032-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,148,"2032-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,149,"2032-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,150,"2032-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,151,"2032-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,152,"2032-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,153,"2032-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,154,"2032-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,155,"2032-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,156,"2033-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,157,"2033-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,158,"2033-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,159,"2033-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,160,"2033-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$14,M171-P171,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,162,"2033-07-01",0,0,{"$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}]
[null,null,null,null,null,null,163,"2033-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"2033-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,165,"2033-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,166,"2033-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"2033-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,168,"2034-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"2034-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,170,"2034-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,171,"2034-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,172,"2034-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,173,"2034-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,174,"2034-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"2034-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"2034-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,177,"2034-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,178,"2034-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,179,"2034-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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,"cut":false,"hidden":true,"merged":[[4,20,5,20],[4,22,5,22],[4,6,5,6],[4,8,4,9],[4,10,5,10],[4,15,5,15],[4,16,5,16],[4,14,5,14],[4,12,5,12],[4,11,5,11],[4,18,5,18],[4,13,5,13],[4,17,5,17],[4,19,5,19],[4,21,5,21],[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],[26,0,26,2],[20,0,20,2],[23,0,23,2],[24,0,24,2],[22,0,22,2],[21,0,21,2]]}
[]
[]
[null,null,null,null,null,null,"ЧИСТВНДОХ",null,null,null,null,null,{"$f":"XIRR(M9:M189,H9:H189)","v":{"$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!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I7:I189)","v":3491666.6666666716},{"$f":"SUM(J7:J189)","v":698333.33333333198},{"$f":"SUM(K7:K189)","v":10415956789.583336},{"$f":"SUM(L7:L189)","v":2083191357.9166675},{"$f":"SUM(M7:M189)-M9-M8","v":12503339147.500002},{"$f":"SUM(N7:N189)-N9-N8","v":12503348068.708338},null,{"$f":"SUM(P7:P189)-P8","v":2083889857.9166675},{"$f":"SUM(Q7:Q189)-Q9-Q8","v":10419239789.583336},{"$f":"SUM(R7:R189)-R9-R8","v":10419248710.791666},{"$f":"SUM(S7:S189)-S8","v":2083847957.9166675},{"$f":"SUM(T7:T189)-T8","v":2083849742.1583333},{"$f":"SUM(U7:U189)-U9-U8","v":8334553831.6666698},{"$f":"SUM(V7:V189)-V9-V8","v":8334560968.6333332},{"$f":"SUM(W7:W189)-W8","v":8921.2083333333358}]
[null,null,null,null,null,null,"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"]
[null,null,null,null,null,null,null,null,"без НДС","НДС"]
[null,null,null,null,null,null,"Аванс",null,{"$f":"D18-J7","v":1047500},{"$f":"D18*$D$20/(1+$D$20)","v":209500},null,null,{"$f":"SUM(I7:J7)","v":1257000},{"$f":"M7","v":1257000},{"$f":"D10-J7-I7","v":2933000},{"$f":"IF($D$31=\"нет\",0,J7)","v":209500},{"$f":"M7-P7","v":1047500},{"$f":"Q7","v":1047500},{"$f":"IF($D$32=\"да\",Q7*$D$21,0)","v":209500},{"$f":"IF($D$32=\"да\",R7*$D$21,0)","v":209500},{"$f":"IF($D$32=\"да\",Q7*$D$21,0)","v":209500},{"$f":"U7","v":209500}]
[null,null,null,null,null,"в конце","Выкупная стоимость",null,null,null,null,null,{"$f":"D19","v":1000}]
[null,null,null,null,null,null,0,"2020-01-01",null,null,null,null,{"$f":"-(D10-D18)","v":-2933000},{"$f":"M9","v":-2933000},null,null,{"$f":"M9","v":-2933000},{"$f":"Q9","v":-2933000},null,null,{"$f":"Q9","v":-2933000},{"$f":"U9","v":-2933000}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":4190000},null,null,1,"2020-02-01",{"$f":"IF(G10<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":33946.759259259263},{"$f":"IF(G10<=$D$13,I10*$D$20,0)","v":6789.3518518518531},{"$f":"IF(G10<=$D$13,O7*$D$16,0)","v":285368679.16666669},{"$f":"IF(G10<=$D$13,K10*$D$20,0)","v":57073735.833333343},{"$f":"IF(G10<=$D$13,SUM(I10:L10),0)+IF(G10=$D$13,$D$19,0)","v":342483151.11111116},{"$f":"M10+W10","v":342483395.52777785},{"$f":"IF(G10<=$D$13,O7-I10-J10,0)","v":2892263.888888889},{"$f":"IF($D$31=\"нет\",0,J10+L10+IF(G10=$D$13,$D$19*$D$20/(1+$D$20),0))","v":57080525.185185194},{"$f":"IF(G10<=$D$13,M10-P10,0)-P7","v":285193125.92592597},{"$f":"Q10+W10","v":285193370.34259266},{"$f":"IF($D$32=\"да\",Q10*$D$21,0)","v":57038625.185185194},{"$f":"IF($D$32=\"да\",R10*$D$21,0)","v":57038674.068518534},{"$f":"Q10-S10-T7","v":227945000.74074078},{"$f":"R10-T10-T7","v":227945196.27407414},{"$f":"IF(G10<=$D$13,$D$22*O7)","v":244.41666666666666}]
["НДС",null,null,{"$f":"D10*D20/(1+D20)","v":698333.33333333337},null,null,2,"2020-03-01",{"$f":"IF(G11<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":33946.759259259263},{"$f":"IF(G11<=$D$13,I11*$D$20,0)","v":6789.3518518518531},{"$f":"IF(G11<=$D$13,O10*$D$16,0)","v":281405225.28935188},{"$f":"IF(G11<=$D$13,K11*$D$20,0)","v":56281045.057870381},337727006.45833337,{"$f":"M11+W11","v":337727247.48032409},{"$f":"IF(G11<=$D$13,O10-I11-J11,0)","v":2851527.777777778},{"$f":"IF($D$31=\"нет\",0,J11+L11+IF(G11=$D$13,$D$19*$D$20/(1+$D$20),0))","v":56287834.409722231},{"$f":"IF(G11<=$D$13,M11-P11,0)","v":281439172.04861116},{"$f":"Q11+W11","v":281439413.07060188},{"$f":"IF($D$32=\"да\",Q11*$D$21,0)","v":56287834.409722239},{"$f":"IF($D$32=\"да\",R11*$D$21,0)","v":56287882.614120379},{"$f":"Q11-S11","v":225151337.63888893},{"$f":"R11-T11","v":225151530.45648152},{"$f":"IF(G11<=$D$13,$D$22*O10,0)","v":241.02199074074073}]
["Без НДС",null,null,{"$f":"D10-D11","v":3491666.6666666665},null,null,3,"2020-04-01",33946.759259259263,6789.3518518518531,{"$f":"IF(G12<=$D$13,O11*$D$16,0)","v":277441771.41203707},{"$f":"IF(G12<=$D$13,K12*$D$20,0)","v":55488354.282407418},332970861.80555558,332971099.43287039,{"$f":"IF(G12<=$D$13,O11-I12-J12,0)","v":2810791.666666667},55495143.634259269,277475718.1712963,277475955.7986111,55495143.634259261,55495191.159722224,221980574.53703704,221980764.6388889,{"$f":"IF(G12<=$D$13,$D$22*O11,0)","v":237.62731481481484}]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!F16","v":72},null,null,4,"2020-05-01",33946.759259259263,6789.3518518518531,273478317.53472227,54695663.506944455,328214717.15277785,328214951.38541675,2770055.555555556,54702452.858796306,273512264.29398155,273512498.52662045,54702452.858796313,54702499.705324091,218809811.43518525,218809998.82129636,234.23263888888891]
["Срок, лет",null,null,{"$f":"D13/12","v":6},null,null,5,"2020-06-01",33946.759259259263,6789.3518518518531,269514863.65740746,53902972.731481493,323458572.50000006,323458803.33796304,2729319.444444445,53909762.083333343,269548810.41666675,269549041.25462973,53909762.083333351,53909808.250925951,215639048.3333334,215639233.00370377,230.83796296296299]
["Ставка в год",null,null,{"$f":"'Калькулятор лизинга'!F21/100","v":1167.55},null,null,6,"2020-07-01",33946.759259259263,6789.3518518518531,265551409.78009266,53110281.956018537,318702427.84722233,318702655.29050934,2688583.333333334,53117071.307870388,265585356.53935194,265585583.98263898,53117071.307870388,53117116.796527803,212468285.23148155,212468467.18611118,227.44328703703707]
["Ставка в мес",null,null,{"$f":"D15/12","v":97.295833333333334},null,null,7,"2020-08-01",33946.759259259263,6789.3518518518531,261587955.90277785,52317591.180555575,313946283.19444454,313946507.24305564,2647847.2222222229,52324380.532407425,261621902.6620371,261622126.71064821,52324380.532407425,52324425.342129648,209297522.12962967,209297701.36851856,224.04861111111114]
["Аванс, %",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,'Калькулятор лизинга'!F24/100,Равномерное!D18/Равномерное!D10)","v":0.3},null,null,8,"2020-09-01",33946.759259259263,6789.3518518518531,257624502.02546304,51524900.405092612,309190138.54166675,309190359.19560194,2607111.1111111119,51531689.756944463,257658448.78472227,257658669.43865746,51531689.756944455,51531733.887731493,206126759.02777782,206126935.55092597,220.65393518518525]
["Аванс",null,null,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,D10*D17,'Калькулятор лизинга'!F24)","v":1257000},null,null,9,"2020-10-01",33946.759259259263,6789.3518518518531,253661048.14814824,50732209.629629649,304433993.88888901,304434211.1481483,2566375.0000000009,50738998.9814815,253694994.90740752,253695212.16666678,50738998.981481507,50739042.43333336,202955995.92592603,202956169.73333341,217.25925925925932]
["Выкупной платеж",null,null,{"$f":"'Калькулятор лизинга'!F27","v":1000},null,null,10,"2020-11-01",33946.759259259263,6789.3518518518531,249697594.27083343,49939518.854166687,299677849.23611122,299678063.10069454,2525638.8888888899,49946308.206018537,249731541.03009269,249731754.89467603,49946308.206018537,49946350.978935212,199785232.82407415,199785403.91574082,213.8645833333334]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":0.2},null,null,11,"2020-12-01",33946.759259259263,6789.3518518518531,245734140.39351863,49146828.078703731,294921704.58333349,294921915.0532409,2484902.7777777789,49153617.430555582,245768087.15277791,245768297.62268531,49153617.430555582,49153659.524537064,196614469.72222233,196614638.09814826,210.46990740740748]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":0.2},null,null,12,"2021-01-01",33946.759259259263,6789.3518518518531,241770686.51620382,48354137.303240769,290165559.9305557,290165767.00578719,2444166.6666666679,48360926.655092619,241804633.27546307,241804840.35069457,48360926.655092619,48360968.070138916,193443706.62037045,193443872.28055567,207.07523148148158]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!F30/100/12","v":8.3333333333333331E-5},null,null,13,"2021-02-01",33946.759259259263,6789.3518518518531,237807232.63888901,47561446.527777806,285409415.27777791,285409618.95833349,2403430.5555555569,47568235.879629657,237841179.39814824,237841383.07870379,47568235.879629649,47568276.615740761,190272943.5185186,190273106.46296304,203.68055555555566]
["Сумма договора",null,null,{"$f":"M4","v":12503339147.500002},null,null,14,"2021-03-01",33946.759259259263,6789.3518518518531,233843778.76157421,46768755.752314843,280653270.62500018,280653470.91087979,2362694.4444444459,46775545.104166694,233877725.52083349,233877925.80671313,46775545.104166701,46775585.161342628,187102180.41666681,187102340.64537051,200.28587962962973]
["Удорожание",null,null,{"$f":"(M4-D10)/D10","v":2983.0904886634848},null,null,15,"2021-04-01",33946.759259259263,6789.3518518518531,229880324.8842594,45976064.976851881,275897125.97222239,275897322.86342609,2321958.3333333349,45982854.328703731,229914271.64351866,229914468.53472236,45982854.328703731,45982893.706944473,183931417.31481493,183931574.82777789,196.89120370370381]
["Удорожание в год",null,null,{"$f":"D24/D14","v":497.18174811058083},null,null,16,"2021-05-01",33946.759259259263,6789.3518518518531,225916871.0069446,45183374.201388925,271140981.31944466,271141174.81597245,2281222.2222222239,45190163.553240776,225950817.76620388,225951011.26273167,45190163.553240776,45190202.25254634,180760654.2129631,180760809.01018533,193.49652777777791]
[null,null,null,{"$f":"D25*1.65/(1-D17)","v":1171.9284062606548},null,null,17,"2021-06-01",33946.759259259263,6789.3518518518531,221953417.12962979,44390683.425925963,266384836.66666687,266385026.76851872,2240486.1111111129,44397472.777777813,221987363.88888904,221987553.9907409,44397472.777777813,44397510.798148185,177589891.11111122,177590043.19259271,190.10185185185199]
["С учетом всех вычетов",null,null,{"$f":"N4-P4-T4","v":8335608468.633337},null,null,18,"2021-07-01",33946.759259259263,6789.3518518518531,217989963.25231498,43597992.650463,261628692.01388907,261628878.72106501,2199750.0000000019,43604782.002314851,218023910.01157421,218024096.71875015,43604782.002314843,43604819.34375003,174419128.00925937,174419277.37500012,186.70717592592607]
[null,null,null,null,null,null,19,"2021-08-01",33946.759259259263,6789.3518518518531,214026509.37500018,42805301.875000037,256872547.36111131,256872730.67361131,2159013.8888888909,42812091.226851888,214060456.13425943,214060639.44675943,42812091.226851888,42812127.889351889,171248364.90740755,171248511.55740756,183.31250000000014]
[null,null,null,null,null,null,20,"2021-09-01",33946.759259259263,6789.3518518518531,210063055.49768537,42012611.099537075,252116402.70833355,252116582.62615761,2118277.7777777798,42019400.451388925,210097002.25694463,210097182.17476869,42019400.451388925,42019436.434953742,168077601.8055557,168077745.73981494,179.91782407407422]
[null,null,null,null,null,null,21,"2021-10-01",33946.759259259263,6789.3518518518531,206099601.62037057,41219920.324074119,247360258.05555579,247360434.57870394,2077541.6666666686,41226709.67592597,206133548.37962982,206133724.90277797,41226709.67592597,41226744.980555594,164906838.70370385,164906979.92222238,176.52314814814832]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,22,"2021-11-01",33946.759259259263,6789.3518518518531,202136147.74305576,40427229.548611157,242604113.40277803,242604286.53125024,2036805.5555555574,40434018.900463007,202170094.50231501,202170267.63078722,40434018.900463007,40434053.526157446,161736075.601852,161736214.10462978,173.12847222222237]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,23,"2021-12-01",33946.759259259263,6789.3518518518531,198172693.86574093,39634538.773148187,237847968.75000021,237848138.48379651,1996069.4444444461,39641328.125000037,198206640.62500018,198206810.35879648,39641328.125000037,39641362.071759298,158565312.50000015,158565448.28703719,169.73379629629645]
[null,null,null,null,null,null,24,"2022-01-01",33946.759259259263,6789.3518518518531,194209239.98842609,38841847.997685216,233091824.09722242,233091990.43634278,1955333.3333333349,38848637.349537067,194243186.74768534,194243353.0868057,38848637.349537067,38848670.617361143,155394549.39814827,155394682.46944457,166.33912037037049]
[null,null,null,null,null,null,25,"2022-02-01",33946.759259259263,6789.3518518518531,190245786.11111125,38049157.222222254,228335679.4444446,228335842.38888904,1914597.2222222236,38055946.574074104,190279732.87037051,190279895.81481495,38055946.574074104,38055979.162962995,152223786.29629642,152223916.65185195,162.94444444444457]
[null,null,null,null,null,null,26,"2022-03-01",33946.759259259263,6789.3518518518531,186282332.23379645,37256466.446759291,223579534.79166684,223579694.34143534,1873861.1111111124,37263255.798611142,186316278.9930557,186316438.54282421,37263255.798611142,37263287.70856484,149053023.19444457,149053150.83425936,159.54976851851862]
[null,null,null,null,null,null,27,"2022-04-01",33946.759259259263,6789.3518518518531,182318878.35648161,36463775.671296321,218823390.13888904,218823546.29398164,1833125.0000000012,36470565.023148172,182352825.11574087,182352981.27083346,36470565.023148172,36470596.254166692,145882260.09259269,145882385.01666677,156.15509259259269]
[null,null,null,null,null,null,28,"2022-05-01",33946.759259259263,6789.3518518518531,178355424.47916678,35671084.895833358,214067245.48611122,214067398.24652788,1792388.8888888899,35677874.247685209,178389371.23842603,178389523.99884269,35677874.247685209,35677904.799768537,142711496.99074084,142711619.19907415,152.76041666666677]
[null,null,null,null,null,null,29,"2022-06-01",33946.759259259263,6789.3518518518531,174391970.60185194,34878394.120370388,209311100.83333343,209311250.19907418,1751652.7777777787,34885183.472222239,174425917.36111119,174426066.72685194,34885183.472222239,34885213.34537039,139540733.88888896,139540853.38148156,149.36574074074082]
[null,null,null,null,null,null,30,"2022-07-01",33946.759259259263,6789.3518518518531,170428516.72453713,34085703.344907425,204554956.18055567,204555102.15162048,1710916.6666666674,34092492.696759276,170462463.48379639,170462609.45486119,34092492.696759276,34092521.890972242,136369970.7870371,136370087.56388897,145.97106481481489]
[null,null,null,null,null,null,31,"2022-08-01",33946.759259259263,6789.3518518518531,166465062.8472223,33293012.569444463,199798811.52777785,199798954.10416675,1670180.5555555562,33299801.921296313,166499009.60648155,166499152.18287045,33299801.921296313,33299830.43657409,133199207.68518524,133199321.74629636,142.57638888888894]
[null,null,null,null,null,null,32,"2022-09-01",33946.759259259263,6789.3518518518531,162501608.96990746,32500321.793981493,195042666.87500006,195042806.05671301,1629444.444444445,32507111.145833343,162535555.72916672,162535694.91087967,32507111.145833343,32507138.982175935,130028444.58333337,130028555.92870374,139.18171296296302]
[null,null,null,null,null,null,33,"2022-10-01",{"$f":"IF(G42<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":33946.759259259263},6789.3518518518531,158538155.09259266,31707631.018518534,190286522.2222223,190286658.00925934,1588708.3333333337,31714420.370370384,158572101.85185191,158572237.63888896,31714420.370370384,31714447.527777791,126857681.48148152,126857790.11111116,135.78703703703707]
[null,null,null,null,null,null,34,"2022-11-01",33946.759259259263,6789.3518518518531,{"$f":"IF(G43<=$D$13,O42*$D$16,0)","v":154574701.21527782},30914940.243055567,185530377.56944448,185530509.96180558,{"$f":"IF(G43<=$D$13,O42-I43-J43,0)","v":1547972.2222222225},30921729.594907418,154608647.97453707,154608780.36689818,30921729.594907418,30921756.073379636,123686918.37962966,123687024.29351854,132.39236111111114]
[null,null,null,null,null,null,35,"2022-12-01",33946.759259259263,6789.3518518518531,150611247.33796299,30122249.467592597,180774232.91666669,180774361.91435188,1507236.1111111112,30129038.819444448,150645194.09722224,150645323.09490743,30129038.819444448,30129064.618981488,120516155.27777779,120516258.47592595,128.99768518518519]
[null,null,null,null,null,null,36,"2023-01-01",33946.759259259263,6789.3518518518531,146647793.46064815,29329558.692129631,{"$f":"IF(G45<=$D$13,SUM(I45:L45),0)+IF(G45=$D$13,$D$19,0)","v":176018088.2638889},176018213.86689815,1466500,29336348.043981481,{"$f":"IF(G45<=$D$13,M45-P45,0)","v":146681740.2199074},146681865.82291666,29336348.043981481,29336373.164583333,{"$f":"Q45-S45","v":117345392.17592593},117345492.65833333,125.60300925925927]
[null,null,null,null,null,null,37,"2023-02-01",33946.759259259263,6789.3518518518531,142684339.58333334,28536867.916666672,171261943.6111111,171262065.81944445,1425763.8888888888,28543657.268518522,142718286.3425926,142718408.55092594,28543657.268518522,28543681.710185189,114174629.07407407,114174726.84074076,122.20833333333333]
[null,null,null,null,null,null,38,"2023-03-01",33946.759259259263,6789.3518518518531,138720885.70601851,27744177.141203701,166505798.95833331,166505917.77199072,1385027.7777777775,27750966.493055552,138754832.46527776,138754951.27893516,27750966.493055552,27750990.255787034,111003865.97222221,111003961.02314813,118.81365740740739]
[null,null,null,null,null,null,39,"2023-04-01",33946.759259259263,6789.3518518518531,134757431.82870367,26951486.365740735,161749654.30555552,161749769.72453701,1344291.6666666663,26958275.717592586,134791378.58796293,134791494.00694442,26958275.717592586,26958298.801388886,107833102.87037034,107833195.20555553,115.41898148148145]
[null,null,null,null,null,null,40,"2023-05-01",33946.759259259263,6789.3518518518531,130793977.95138885,26158795.590277772,156993509.65277773,156993621.67708328,1303555.555555555,26165584.942129623,130827924.7106481,130828036.73495366,26165584.942129623,26165607.346990734,104662339.76851848,104662429.38796292,112.02430555555551]
[null,null,null,null,null,null,41,"2023-06-01",33946.759259259263,6789.3518518518531,126830524.07407403,25366104.814814806,152237364.99999994,152237473.62962958,1262819.4444444438,25372894.166666657,126864470.83333328,126864579.46296291,25372894.166666657,25372915.892592583,101491576.66666663,101491663.57037033,108.62962962962958]
[null,null,null,null,null,null,42,"2023-07-01",33946.759259259263,6789.3518518518531,122867070.19675919,24573414.03935184,147481220.34722215,147481325.58217585,1222083.3333333326,24580203.39120369,122901016.95601846,122901122.19097216,24580203.391203694,24580224.438194435,98320813.564814776,98320897.752777725,105.23495370370365]
[null,null,null,null,null,null,43,"2023-08-01",33946.759259259263,6789.3518518518531,118903616.31944437,23780723.263888877,142725075.69444436,142725177.53472215,1181347.2222222213,23787512.615740728,118937563.07870363,118937664.9189814,23787512.615740728,23787532.983796284,95150050.462962896,95150131.93518512,101.84027777777771]
[null,null,null,null,null,null,44,"2023-09-01",33946.759259259263,6789.3518518518531,114940162.44212954,22988032.48842591,137968931.04166657,137969029.48726842,1140611.1111111101,22994821.840277761,114974109.20138881,114974207.64699066,22994821.840277761,22994841.529398132,91979287.361111045,91979366.117592528,98.445601851851777]
[null,null,null,null,null,null,45,"2023-10-01",33946.759259259263,6789.3518518518531,110976708.56481472,22195341.712962944,133212786.38888876,133212881.43981469,1099874.9999999988,22202131.064814795,111010655.32407397,111010750.3749999,22202131.064814795,22202150.074999981,88808524.259259179,88808600.299999923,95.050925925925839]
[null,null,null,null,null,null,46,"2023-11-01",33946.759259259263,6789.3518518518531,107013254.68749988,21402650.937499978,128456641.73611096,128456733.39236096,1059138.8888888876,21409440.289351828,107047201.44675913,107047293.10300913,21409440.289351828,21409458.620601829,85637761.157407314,85637834.482407302,91.656249999999901]
[null,null,null,null,null,null,47,"2023-12-01",33946.759259259263,6789.3518518518531,103049800.81018506,20609960.162037015,123700497.08333318,123700585.34490725,1018402.7777777766,20616749.513888866,103083747.56944431,103083835.83101839,20616749.513888866,20616767.166203678,82466998.055555448,82467068.664814711,88.261574074073962]
[null,null,null,null,null,null,48,"2024-01-01",33946.759259259263,6789.3518518518531,99086346.932870254,19817269.386574052,118944352.4305554,118944437.29745355,977666.66666666558,19824058.738425903,99120293.692129493,99120378.559027642,19824058.738425899,19824075.71180553,79296234.953703597,79296302.84722212,84.866898148148053]
[null,null,null,null,null,null,49,"2024-02-01",33946.759259259263,6789.3518518518531,95122893.055555448,19024578.61111109,114188207.77777764,114188289.24999987,936930.55555555457,19031367.96296294,95156839.814814702,95156921.287036926,19031367.96296294,19031384.257407386,76125471.851851761,76125537.029629543,81.472222222222129]
[null,null,null,null,null,null,50,"2024-03-01",33946.759259259263,6789.3518518518531,91159439.178240642,18231887.835648131,109432063.12499988,109432141.20254618,896194.44444444356,18238677.187499981,91193385.937499896,91193464.015046194,18238677.187499981,18238692.803009238,72954708.749999911,72954771.212036952,78.077546296296205]
[null,null,null,null,null,null,51,"2024-04-01",33946.759259259263,6789.3518518518531,87195985.300925836,17439197.060185168,104675918.4722221,104675993.15509248,855458.33333333256,17445986.412037019,87229932.06018509,87230006.743055463,17445986.412037019,17446001.348611094,69783945.648148075,69784005.394444376,74.682870370370296]
[null,null,null,null,null,null,52,"2024-05-01",33946.759259259263,6789.3518518518531,83232531.42361103,16646506.284722207,99919773.819444343,99919845.107638791,814722.22222222155,16653295.63657406,83266478.182870284,83266549.471064731,16653295.636574058,16653309.894212946,66613182.546296224,66613239.576851785,71.288194444444372]
[null,null,null,null,null,null,53,"2024-06-01",33946.759259259263,6789.3518518518531,79269077.546296239,15853815.509259248,95163629.166666597,95163697.06018512,773986.11111111054,15860604.861111101,79303024.305555493,79303092.199074015,15860604.861111099,15860618.439814804,63442419.444444396,63442473.759259209,67.893518518518462]
[null,null,null,null,null,null,54,"2024-07-01",33946.759259259263,6789.3518518518531,75305623.668981433,15061124.733796287,90407484.513888821,90407549.012731418,733249.99999999953,15067914.08564814,75339570.428240687,75339634.927083284,15067914.085648138,15067926.985416658,60271656.342592552,60271707.941666625,64.498842592592538]
[null,null,null,null,null,null,55,"2024-08-01",33946.759259259263,6789.3518518518531,71342169.791666627,14268433.958333327,85651339.86111106,85651400.965277731,692513.88888888853,14275223.310185179,71376116.550925881,71376177.655092552,14275223.310185177,14275235.53101851,57100893.240740702,57100942.124074042,61.104166666666629]
[null,null,null,null,null,null,56,"2024-09-01",33946.759259259263,6789.3518518518531,67378715.914351821,13475743.182870366,80895195.208333284,80895252.91782403,651777.77777777752,13482532.534722218,67412662.67361106,67412720.383101806,13482532.534722213,13482544.076620363,53930130.138888851,53930176.306481443,57.709490740740712]
[null,null,null,null,null,null,57,"2024-10-01",33946.759259259263,6789.3518518518531,63415262.037037015,12683052.407407403,76139050.555555522,76139104.870370343,611041.66666666651,12689841.759259256,63449208.796296269,63449263.111111082,12689841.759259254,12689852.622222217,50759367.037037015,50759410.488888867,54.314814814814788]
[null,null,null,null,null,null,58,"2024-11-01",33946.759259259263,6789.3518518518531,59451808.159722209,11890361.631944442,71382905.902777761,71382956.822916657,570305.5555555555,11897150.983796295,59485754.918981463,59485805.839120351,11897150.983796293,11897161.167824071,47588603.935185172,47588644.671296284,50.920138888888872]
[null,null,null,null,null,null,59,"2024-12-01",33946.759259259263,6789.3518518518531,55488354.282407403,11097670.856481481,66626761.25,66626808.775462963,529569.4444444445,11104460.208333334,55522301.041666664,55522348.567129627,11104460.208333334,11104469.713425927,44417840.833333328,44417878.8537037,47.525462962962955]
[null,null,null,null,null,null,60,"2025-01-01",33946.759259259263,6789.3518518518531,51524900.405092597,10304980.081018521,61870616.597222231,61870660.728009269,488833.33333333337,10311769.432870373,51558847.164351858,51558891.295138896,10311769.432870373,10311778.259027779,41247077.731481485,41247113.036111116,44.130787037037038]
[null,null,null,null,null,null,61,"2025-02-01",33946.759259259263,6789.3518518518531,47561446.527777784,9512289.3055555578,57114471.944444455,57114512.680555567,448097.22222222225,9519078.6574074104,47595393.287037045,47595434.023148157,9519078.6574074086,9519086.8046296313,38076314.629629634,38076347.218518525,40.736111111111114]
[null,null,null,null,null,null,62,"2025-03-01",33946.759259259263,6789.3518518518531,43597992.650462963,8719598.5300925933,52358327.291666672,52358364.633101858,407361.11111111112,8726387.8819444459,43631939.409722224,43631976.75115741,8726387.8819444459,8726395.3502314817,34905551.527777776,34905581.400925927,37.341435185185183]
[null,null,null,null,null,null,63,"2025-04-01",33946.759259259263,6789.3518518518531,39634538.773148149,7926907.7546296306,47602182.638888896,47602216.585648157,366625,7933697.1064814823,39668485.53240741,39668519.479166672,7933697.1064814823,7933703.8958333349,31734788.425925929,31734815.583333336,33.94675925925926]
[null,null,null,null,null,null,64,"2025-05-01",33946.759259259263,6789.3518518518531,35671084.895833336,7134216.9791666679,42846037.986111119,42846068.538194455,325888.88888888888,7141006.3310185196,35705031.655092597,35705062.207175933,7141006.3310185196,7141012.4414351871,28564025.324074078,28564049.765740745,30.552083333333332]
[null,null,null,null,null,null,65,"2025-06-01",{"$f":"IF(G74<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":33946.759259259263},6789.3518518518531,31707631.018518519,6341526.2037037043,{"$f":"IF(G74<=$D$13,SUM(I74:L74),0)+IF(G74=$D$13,$D$19,0)","v":38089893.333333336},38089920.490740746,285152.77777777775,6348315.555555556,31741577.77777778,31741604.935185187,6348315.555555556,6348320.9870370375,25393262.222222224,25393283.94814815,27.157407407407405]
[null,null,null,null,null,null,66,"2025-07-01",33946.759259259263,{"$f":"IF(G75<=$D$13,I75*$D$20,0)","v":6789.3518518518531},{"$f":"IF(G75<=$D$13,O74*$D$16,0)","v":27744177.141203701},{"$f":"IF(G75<=$D$13,K75*$D$20,0)","v":5548835.4282407407},33333748.680555552,{"$f":"M75+W75","v":33333772.443287034},{"$f":"IF(G75<=$D$13,O74-I75-J75,0)","v":244416.66666666663},{"$f":"IF($D$31=\"нет\",0,J75+L75+IF(G75=$D$13,$D$19*$D$20/(1+$D$20),0))","v":5555624.7800925924},{"$f":"IF(G75<=$D$13,M75-P75,0)","v":27778123.900462959},{"$f":"Q75+W75","v":27778147.66319444},{"$f":"IF($D$32=\"да\",Q75*$D$21,0)","v":5555624.7800925924},{"$f":"IF($D$32=\"да\",R75*$D$21,0)","v":5555629.5326388888},{"$f":"Q75-S75","v":22222499.120370366},{"$f":"R75-T75","v":22222518.130555551},23.762731481481477]
[null,null,null,null,null,null,67,"2025-08-01",33946.759259259263,6789.3518518518531,23780723.263888884,4756144.6527777771,28577604.027777772,28577624.395833328,203680.5555555555,4762934.0046296287,23814670.023148142,23814690.391203698,4762934.0046296287,4762938.0782407401,19051736.018518515,19051752.312962957,{"$f":"IF(G76<=$D$13,$D$22*O75,0)","v":20.36805555555555}]
[null,null,null,null,null,null,68,"2025-09-01",33946.759259259263,6789.3518518518531,19817269.386574071,3963453.8773148144,23821459.374999996,23821476.348379627,162944.44444444438,3970243.229166666,19851216.145833328,19851233.119212959,3970243.229166666,3970246.6238425919,15880972.916666662,15880986.495370368,16.973379629629626]
[null,null,null,null,null,null,69,"2025-10-01",33946.759259259263,6789.3518518518531,15853815.509259254,3170763.1018518507,19065314.722222216,19065328.300925922,122208.33333333326,3177552.4537037024,15887762.268518515,15887775.847222218,3177552.4537037034,3177555.1694444437,12710209.814814812,12710220.677777775,13.578703703703697]
[null,null,null,null,null,null,70,"2025-11-01",33946.759259259263,6789.3518518518531,11890361.631944437,2378072.3263888876,14309170.069444437,14309180.253472215,81472.222222222132,2384861.6782407393,11924308.391203698,11924318.575231476,2384861.6782407397,2384863.7150462954,9539446.712962959,9539454.8601851799,10.184027777777771]
[null,null,null,null,null,null,71,"2025-12-01",33946.759259259263,6789.3518518518531,7926907.7546296213,1585381.5509259244,9553025.4166666567,9553032.2060185093,40736.111111111015,1592170.9027777764,7960854.5138888806,7960861.3032407323,1592170.9027777761,1592172.2606481465,6368683.6111111045,6368689.042592586,6.7893518518518441]
[null,null,null,null,null,null,72,"2026-01-01",33946.759259259263,6789.3518518518531,3963453.8773148055,792690.77546296117,4797880.7638888778,4797884.1585648041,-1.0095391189679503E-10,799646.7939814796,3998233.9699073983,3998237.3645833242,799646.79398147971,799647.4729166649,3198587.1759259189,3198589.8916666592,3.3946759259259176]
[null,null,null,null,null,null,73,"2026-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,74,"2026-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,75,"2026-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,76,"2026-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,77,"2026-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,"2026-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,79,"2026-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,80,"2026-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,81,"2026-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,82,"2026-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,83,"2026-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,84,"2027-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,"2027-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,86,"2027-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,"2027-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,88,"2027-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,89,"2027-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,90,"2027-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,91,"2027-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,92,"2027-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,"2027-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,94,"2027-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,95,"2027-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,"2028-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,97,"2028-02-01",{"$f":"IF(G106<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,98,"2028-03-01",0,0,{"$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]
[null,null,null,null,null,null,99,"2028-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,"2028-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,101,"2028-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,102,"2028-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,103,"2028-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,104,"2028-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,105,"2028-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,106,"2028-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,107,"2028-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,108,"2029-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,109,"2029-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,110,"2029-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,111,"2029-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,112,"2029-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,113,"2029-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,"2029-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,115,"2029-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,116,"2029-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,117,"2029-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,118,"2029-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,119,"2029-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,120,"2030-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,121,"2030-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,122,"2030-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,123,"2030-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,124,"2030-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,"2030-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,126,"2030-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,127,"2030-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,128,"2030-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$19,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,130,"2030-11-01",0,{"$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},{"$f":"R139-T139","v":0},0]
[null,null,null,null,null,null,131,"2030-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(G140<=$D$13,$D$22*O139,0)","v":0}]
[null,null,null,null,null,null,132,"2031-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,133,"2031-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,134,"2031-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,135,"2031-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,136,"2031-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,137,"2031-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,138,"2031-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,139,"2031-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,140,"2031-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,141,"2031-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,142,"2031-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,143,"2031-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,144,"2032-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,145,"2032-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,146,"2032-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,147,"2032-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,148,"2032-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,149,"2032-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,150,"2032-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,151,"2032-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,152,"2032-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,153,"2032-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,154,"2032-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,155,"2032-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,156,"2033-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,157,"2033-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,158,"2033-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,159,"2033-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,160,"2033-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,161,"2033-06-01",{"$f":"IF(G170<=$D$13,$O$7/$D$13/(1+$D$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,162,"2033-07-01",0,0,{"$f":"IF(G171<=$D$13,O170*$D$16,0)","v":0},0,0,0,{"$f":"IF(G171<=$D$13,O170-I171-J171,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,163,"2033-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"2033-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,165,"2033-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,166,"2033-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"2033-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,168,"2034-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"2034-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,170,"2034-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,171,"2034-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,172,"2034-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,173,"2034-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,174,"2034-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"2034-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"2034-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,177,"2034-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,178,"2034-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,179,"2034-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,180,"2035-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(G189<=$D$13,$D$22*O188,0)","v":0}]

{"sheet":"Персональный","index":3,"n_rows":186,"n_cols":12,"rows_kept":186,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"XIRR(C6:C186,A6:A186,)","v":-0.21917076781392103},null,{"$f":"XIRR(E6:E186,A6:A186,)","v":-0.3212141625583172},"ЭП",{"$f":"XIRR(G6:G186,A6:A186,)","v":-0.37471067383885392},null,"возмещение ндс",{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},"страхование",{"$f":"'Калькулятор лизинга'!F30/100/12","v":8.3333333333333331E-5}]
[null,null,{"$f":"SUM(C7:C186)+C5","v":3208000},{"$f":"SUM(D7:D186)+D5","v":534666.66666666674},{"$f":"SUM(E7:E186)+E5","v":2673333.333333334},{"$f":"SUM(F5:F186)","v":534666.6666666664},null,null,"учет расходов",{"$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,{"$f":"IF('Калькулятор лизинга'!D24=Лист2!L2,'Калькулятор лизинга'!K5*'Калькулятор лизинга'!F24/100,'Калькулятор лизинга'!F24)","v":1257000},{"$f":"IF($J$2=\"нет\",0,C5*'Калькулятор лизинга'!K11/(100+'Калькулятор лизинга'!K11))","v":209500},{"$f":"C5-D5","v":1047500},{"$f":"IF($J$3=\"да\",E5*'Калькулятор лизинга'!$K$9/100,0)","v":209500}]
["2020-01-01",null,{"$f":"-('Калькулятор лизинга'!K5-C5)","v":-2933000},null,{"$f":"C6-D5","v":-3142500},null,{"$f":"E6+F5","v":-2933000}]
["2020-02-01",1,{"$f":"IF(B7<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y5,0)+IF(B7='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C7*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},{"$f":"C7-D7","v":41666.666666666664},{"$f":"IF($J$3=\"да\",E7*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},{"$f":"E7-F7","v":33333.333333333328}]
["2020-03-01",2,{"$f":"IF(B8<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y6,0)+IF(B8='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C8*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E8*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2020-04-01",3,{"$f":"IF(B9<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y7,0)+IF(B9='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C9*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E9*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2020-05-01",4,{"$f":"IF(B10<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y8,0)+IF(B10='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C10*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E10*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2020-06-01",5,{"$f":"IF(B11<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y9,0)+IF(B11='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C11*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E11*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2020-07-01",6,{"$f":"IF(B12<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y10,0)+IF(B12='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C12*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E12*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2020-08-01",7,{"$f":"IF(B13<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y11,0)+IF(B13='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C13*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E13*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2020-09-01",8,{"$f":"IF(B14<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y12,0)+IF(B14='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C14*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E14*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2020-10-01",9,{"$f":"IF(B15<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y13,0)+IF(B15='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C15*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E15*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2020-11-01",10,{"$f":"IF(B16<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y14,0)+IF(B16='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C16*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E16*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2020-12-01",11,{"$f":"IF(B17<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y15,0)+IF(B17='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C17*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E17*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-01-01",12,{"$f":"IF(B18<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y16,0)+IF(B18='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C18*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E18*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2021-02-01",13,{"$f":"IF(B19<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y17,0)+IF(B19='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C19*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E19*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2021-03-01",14,{"$f":"IF(B20<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y18,0)+IF(B20='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C20*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E20*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2021-04-01",15,{"$f":"IF(B21<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y19,0)+IF(B21='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C21*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E21*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2021-05-01",16,{"$f":"IF(B22<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y20,0)+IF(B22='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C22*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E22*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2021-06-01",17,{"$f":"IF(B23<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y21,0)+IF(B23='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C23*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E23*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-07-01",18,{"$f":"IF(B24<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y22,0)+IF(B24='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C24*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E24*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-08-01",19,{"$f":"IF(B25<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y23,0)+IF(B25='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C25*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E25*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-09-01",20,{"$f":"IF(B26<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y24,0)+IF(B26='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C26*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E26*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-10-01",21,{"$f":"IF(B27<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y25,0)+IF(B27='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C27*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E27*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-11-01",22,{"$f":"IF(B28<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y26,0)+IF(B28='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C28*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E28*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2021-12-01",23,{"$f":"IF(B29<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y27,0)+IF(B29='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C29*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E29*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-01-01",24,{"$f":"IF(B30<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y28,0)+IF(B30='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C30*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E30*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-02-01",25,{"$f":"IF(B31<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y29,0)+IF(B31='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C31*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E31*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-03-01",26,{"$f":"IF(B32<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y30,0)+IF(B32='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C32*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E32*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-04-01",27,{"$f":"IF(B33<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y31,0)+IF(B33='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C33*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E33*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-05-01",28,{"$f":"IF(B34<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y32,0)+IF(B34='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C34*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E34*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-06-01",29,{"$f":"IF(B35<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y33,0)+IF(B35='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C35*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E35*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-07-01",30,{"$f":"IF(B36<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y34,0)+IF(B36='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C36*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E36*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-08-01",31,{"$f":"IF(B37<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y35,0)+IF(B37='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C37*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E37*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-09-01",32,{"$f":"IF(B38<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y36,0)+IF(B38='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":50000},{"$f":"IF($J$2=\"нет\",0,C38*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":8333.3333333333339},41666.666666666664,{"$f":"IF($J$3=\"да\",E38*'Калькулятор лизинга'!$K$9/100,0)","v":8333.3333333333321},33333.333333333328]
["2022-10-01",33,{"$f":"IF(B39<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y37,0)+IF(B39='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C39*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},{"$f":"C39-D39","v":50000},{"$f":"IF($J$3=\"да\",E39*'Калькулятор лизинга'!$K$9/100,0)","v":10000},{"$f":"E39-F39","v":40000}]
["2022-11-01",34,{"$f":"IF(B40<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y38,0)+IF(B40='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C40*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E40*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2022-12-01",35,{"$f":"IF(B41<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y39,0)+IF(B41='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C41*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E41*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2023-01-01",36,{"$f":"IF(B42<='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!Y40,0)+IF(B42='Калькулятор лизинга'!$F$16,'Калькулятор лизинга'!$F$27)","v":60000},{"$f":"IF($J$2=\"нет\",0,C42*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":10000},50000,{"$f":"IF($J$3=\"да\",E42*'Калькулятор лизинга'!$K$9/100,0)","v":10000},40000]
["2023-02-01",37,{"$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$27)","v":1000},{"$f":"IF($J$2=\"нет\",0,C78*'Калькулятор лизинга'!$K$11/(100+'Калькулятор лизинга'!$K$11))","v":166.66666666666666},833.33333333333337,{"$f":"IF($J$3=\"да\",E78*'Калькулятор лизинга'!$K$9/100,0)","v":166.66666666666669},666.66666666666674]
["2026-02-01",73,{"$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,"cut":false,"hidden":true,"merged":[[5,27,6,27],[5,17,6,17],[5,15,6,15],[5,12,6,12],[5,21,6,21],[5,26,6,26],[5,24,6,24],[25,0,25,2],[16,0,16,2],[17,0,17,2],[5,25,6,25],[5,6,6,6],[5,8,5,9],[5,20,6,20],[5,10,6,10],[5,23,6,23],[5,19,6,19],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,18,6,18],[5,22,6,22],[5,16,6,16],[28,0,28,2],[30,0,30,2],[31,0,31,2],[34,0,34,2],[27,0,27,2],[7,5,7,6],[23,0,23,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[21,0,21,2],[22,0,22,2]]}
[null,null,null,null,null,null,null,null,null,null,"На % не начисляется НДС",null,null,null,"НДС на ОС возмещается сразу при постановке на учет",null,null,null,null,null,null,null,"В затраты идет только часть процентов","Амортизация обычная"]
[]
[null,null,null,null,null,null,"ЧИСТВНДОХ",null,null,null,null,{"$f":"XIRR(L9:L189,H9:H189)","v":0.54393768906593321},{"$f":"XIRR(M9:M189,H9:H189)","v":0.54542704224586491},null,null,null,null,null,{"$f":"XIRR(S9:S189,H9:H189)","v":1.0425814986228947},null,{"$f":"XIRR(U9:U189,H9:H189)","v":0.39029864668846137},{"$f":"XIRR(V9:V189,H9:H189)","v":0.39145082831382749},null,null,{"$f":"SUM(W4:Y4)","v":1795350.5306662207},{"$f":"XIRR(Z9:Z189,H9:H189)","v":0.23323543667793276},{"$f":"XIRR(AA9:AA189,H9:H189)","v":0.23408146500587465}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I8:I189)","v":2444166.6666666702},{"$f":"SUM(J8:J189)","v":488833.33333333407},{"$f":"SUM(K8:K189)","v":5473359.9999999963},{"$f":"SUM(L10:L189)+D19","v":9663360},{"$f":"SUM(M10:M189)+D19","v":9675730.4402410444},null,{"$f":"SUM(O8:O189)","v":698333.33333333337},null,null,null,null,null,null,null,{"$f":"SUM(W10:W189)","v":1094671.9999999988},{"$f":"SUM(X10:X189)","v":698333.33333333279},{"$f":"SUM(Y10:Y189)","v":2345.1973328891245},null,null,{"$f":"SUM(AB10:AB189)","v":12370.440241046201}]
[null,null,null,null,null,null,null,null,null,null,"Ост ст-ть*% в мес"]
[null,null,null,null,null,null,"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"]
[null,null,null,null,null,null,null,null,"без НДС","НДС"]
[null,null,null,null,null,"Собственные ср-ва",null,null,null,null,null,{"$f":"SUM(I8:J8)","v":0},null,{"$f":"D11-D19","v":2933000},{"$f":"IF($D$37=\"да\",D12,0)","v":698333.33333333337}]
[null,null,null,null,null,null,0,"2020-01-01",null,null,null,{"$f":"-D11+D19","v":-2933000},{"$f":"L9","v":-2933000},null,null,null,null,{"$f":"$D$13","v":3491666.6666666665},{"$f":"L9+O8","v":-2234666.6666666665},null,{"$f":"L9","v":-2933000},{"$f":"U9","v":-2933000},null,null,null,{"$f":"U9","v":-2933000},{"$f":"Z9","v":-2933000}]
[null,null,null,null,null,null,1,"2020-02-01",{"$f":"IF(G10<=$D$14,(L10-K10)*1/(1+$D$20),0)","v":7176.4047735885833},{"$f":"IF(G10<=$D$14,I10*$D$20,0)","v":1435.2809547177167},{"$f":"IF(G10<=$D$14,N8*$D$17,0)","v":108143.3142716937},{"$f":"IF(G10<=$D$14,-$D$29,0)","v":116755},{"$f":"L10+AB10","v":116999.41666666667},{"$f":"IF(G10<=$D$14,N8-I10-J10,0)","v":2924388.3142716936},null,{"$f":"IF(G10<=$D$14,-$E$29-Q10,0)","v":10252.006819412243},{"$f":"IF(G10<=$D$14,R9*$D$17,0)","v":128742.04079963536},{"$f":"IF(G10<=$D$14,R9-P10,0)","v":3481414.6598472544},{"$f":"IF(G10<=$D$14,P10+Q10,0)","v":138994.0476190476},{"$f":"IF(G10<=$D$14,IF($D$37=\"льготное\",K10,N8*($D$24+3%)/12),0)","v":7352.8680555555557},{"$f":"L10-O8","v":-581578.33333333337},{"$f":"M10-O8","v":-581333.91666666674},{"$f":"IF($D$38=\"да\",K10*$D$23,0)","v":21628.662854338741},{"$f":"IF(G10<=$D$21,IF($D$38=\"да\",($D$13)/$D$21*$D$23,0),0)","v":11638.888888888891},{"$f":"IF(G10<=$D$21,IF($D$38=\"да\",AB10*$D$23,0),0)","v":48.883333333333333},{"$f":"U10-W10-X10","v":-614845.88507656101},{"$f":"V10-X10-Y10-W10","v":-614650.35174322769},{"$f":"N8*D24","v":244.41666666666666}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":4190000},null,null,2,"2020-03-01",{"$f":"IF(G11<=$D$14,(L11-K11)*1/(1+$D$20),0)","v":7441.0076364495035},{"$f":"IF(G11<=$D$14,I11*$D$20,0)","v":1488.2015272899007},{"$f":"IF(G11<=$D$14,N10*$D$17,0)","v":107825.7908362606},{"$f":"IF(G11<=$D$14,-$D$29,0)","v":116755},{"$f":"L11+AB11","v":116998.69902618931},{"$f":"IF(G11<=$D$14,N10-I11-J11,0)","v":2915459.1051079542},null,{"$f":"IF(G11<=$D$14,-$E$29-Q11,0)","v":10630.010909213554},128364.03670983405,{"$f":"IF(G11<=$D$14,R10-P11,0)","v":3470784.6489380407},{"$f":"IF(G11<=$D$14,P11+Q11,0)","v":138994.0476190476},{"$f":"IF(G11<=$D$14,IF($D$37=\"льготное\",K11,N10*($D$24+3%)/12),0)","v":7331.2790378616764},{"$f":"L11","v":116755},{"$f":"M11","v":116998.69902618931},{"$f":"IF($D$38=\"да\",K11*$D$23,0)","v":21565.158167252121},{"$f":"IF(G11<=$D$21,IF($D$38=\"да\",($D$13)/$D$21*$D$23,0),0)","v":11638.888888888891},{"$f":"IF(G11<=$D$21,IF($D$38=\"да\",AB11*$D$23,0),0)","v":48.73980523786156},{"$f":"U11-W11-X11","v":83550.952943858996},{"$f":"V11-X11-Y11-W11","v":83745.912164810434},{"$f":"IF(G11<=$D$14,N10*$D$24,0)","v":243.6990261893078}]
["НДС",null,null,{"$f":"D11*$D$20/(1+$D$20)","v":698333.33333333337},null,null,3,"2020-04-01",7715.3667320262566,1543.0733464052514,{"$f":"IF(G12<=$D$14,N11*$D$17,0)","v":107496.55992156849},116755,116997.95492542566,2906200.6650295225,null,11021.952474323218,127972.09514472439,3459762.6964637176,138994.0476190476,7308.8940065553579,{"$f":"L12","v":116755},116997.95492542566,21499.311984313699,11638.888888888891,48.590985085132573,83616.799126797414,83811.163067137939,{"$f":"IF(G12<=$D$14,N11*$D$24,0)","v":242.95492542566285}]
["Без НДС",null,null,{"$f":"D11-D12","v":3491666.6666666665},null,null,4,"2020-05-01",7999.8417846082284,1599.9683569216459,107155.18985847013,116755,116997.18338875246,2896600.8548879926,null,11428.345406583147,127565.70221246446,3448334.3510571346,138994.0476190476,7285.6836116365112,116755,116997.18338875246,21431.037971694026,11638.888888888891,48.436677750492038,83685.073139417087,83878.819850419051,242.18338875246019]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!O16","v":72},null,null,5,"2020-06-01",8294.8057819613568,1658.9611563922715,106801.23306164637,116755,116996.38340457399,2886647.0879496387,null,11849.722545659039,127144.32507338857,3436484.6285114754,138994.0476190476,7261.6174209344817,116755,116996.38340457399,21360.246612329276,11638.888888888891,48.276680914799876,83755.864498781841,83948.971222441032,241.38340457399937]
["Срок, лет",null,null,{"$f":"D14/12","v":6},null,null,6,"2020-07-01",8600.6454643688994,1720.1290928737799,106434.22544275732,116755,116995.5539239958,2876326.3133923956,null,12286.636377669813,126707.41124137779,3424197.9921338055,138994.0476190476,7236.6638802070802,116755,116995.5539239958,21286.845088551465,11638.888888888891,48.110784799160648,83829.266022559648,84021.709161756284,240.55392399580322]
["Ставка в год",null,null,{"$f":"IF('Калькулятор лизинга'!M21=Лист2!G2,'Калькулятор лизинга'!O21/100,RATE('Кредит аннуитет'!D14,'Кредит аннуитет'!D29,'Кредит аннуитет'!N8)*12)","v":0.44245474642356786},null,null,7,"2020-08-01",8917.7618317036104,1783.5523663407221,106053.68580195567,116755,116994.69385944937,2865624.9991943515,null,12739.65975957652,126254.38785947108,3411458.3323742291,138994.0476190476,7210.7902717684365,116755,116994.69385944937,21210.737160391134,11638.888888888891,47.938771889873266,83905.373950719979,84097.129038279469,239.6938594493663]
["Ставка в мес",null,null,{"$f":"D16/12","v":3.6871228868630652E-2},null,null,8,"2020-09-01",9246.5706691962878,1849.3141338392577,105659.11519696446,116755,116993.8020832662,2854529.1143913162,null,13209.38667028035,125784.66094876725,3398248.9457039488,138994.0476190476,7183.9626715913946,116755,116993.8020832662,21131.823039392893,11638.888888888891,47.76041665323919,83984.288071718212,84175.329738331173,238.80208326619595]
["Собств ср-ва, %",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N2,'Калькулятор лизинга'!O24/100,'Калькулятор лизинга'!O24/'Калькулятор лизинга'!K5)","v":0.3},null,null,9,"2020-10-01",9587.5030925901719,1917.5006185180346,105249.99628889179,116755,116992.87742619928,2843024.1106802081,null,13696.43298941449,125297.61462963311,3384552.5127145345,138994.0476190476,7156.1459048282304,116755,116992.87742619928,21049.99925777836,11638.888888888891,47.575485239855269,84066.111853332754,84256.413794292181,237.87742619927633]
["Собств ср-ва",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N3,'Калькулятор лизинга'!O24,'Калькулятор лизинга'!O24/100*'Калькулятор лизинга'!K5)","v":1257000},null,null,10,"2020-11-01",9941.0061133957679,1988.2012226791537,104825.79266392508,116755,116991.91867589002,2831094.9033441334,null,14201.437304851046,124792.61031419656,3370351.0754096834,138994.0476190476,7127.3034996913548,116755,116991.91867589002,20965.158532785019,11638.888888888891,47.383735178003469,84150.952578326091,84340.487519038099,236.91867589001734]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":0.2},null,null,11,"2020-12-01",10307.543224987239,2061.5086449974478,104385.94813001531,116755,116990.92457527868,2818725.8514741487,null,14725.061749981716,124268.98586906589,3355626.0136597017,138994.0476190476,7097.3976396335565,116755,116990.92457527868,20877.189626003063,11638.888888888891,47.184915055735559,84238.921485108047,84427.661145330989,235.92457527867776]
["СПИ, мес",null,null,{"$f":"'Калькулятор лизинга'!O27","v":60},null,null,12,"2021-01-01",10687.59501030904,2137.5190020618079,103929.88598762915,116755,116989.89382095617,2805900.7374617779,null,15267.99287187001,123726.05474717759,3340358.0207878319,138994.0476190476,7066.3891137650535,116755,116989.89382095617,20785.977197525834,11638.888888888891,46.978764191235811,84330.133913585276,84518.04897035021,234.89382095617904]
["СПИ, лет",null,null,{"$f":"D21/12","v":5},null,null,13,"2021-02-01",11081.659771989387,2216.3319543978773,103457.00827361274,116755,116988.82506145515,2792602.7457353906,null,15830.942531413355,123163.10508763425,3324527.0782564185,138994.0476190476,7034.2372654423734,116755,116988.82506145515,20691.401654722547,11638.888888888891,46.765012291029635,84424.709456388562,84611.769505552686,233.82506145514816]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":0.2},null,null,14,"2021-03-01",11490.254185686706,2298.0508371373412,102966.69497717595,116755,116987.71689547795,2778814.4407125665,null,16414.648836695225,122579.39878235238,3308112.4294197233,138994.0476190476,7000.8999389616392,116755,116987.71689547795,20593.338995435191,11638.888888888891,46.543379095589842,84522.772115675922,84708.945632058283,232.71689547794921]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!O30/100/12","v":8.3333333333333331E-5},null,null,15,"2021-04-01",11913.913977525894,2382.7827955051789,102458.30322696893,116755,116986.56787005939,2764517.7439395357,null,17019.877110751215,121974.17050829639,3291092.552308972,138994.0476190476,6966.3334242863648,116755,116986.56787005939,20491.660645393786,11638.888888888891,46.313574011876113,84624.450465717324,84809.704761764835,231.56787005938054]
[null,null,null,null,null,null,16,"2021-05-01",12353.194626512426,2470.6389253024854,101931.16644818509,116755,116985.37647866162,2749693.9103877209,null,17647.420895017698,121346.62672402991,3273445.1314139543,138994.0476190476,6930.492399737308,116755,116985.37647866162,20386.233289637021,11638.888888888891,46.0752957323256,84729.877821474089,84914.179004403384,230.37647866162797]
[null,null,null,null,null,null,17,"2021-06-01",12808.6720928453,2561.7344185690599,101384.59348858564,116755,116984.14115919897,2734323.5038763066,null,18298.102989778956,120695.94462926865,3255147.0284241755,138994.0476190476,6893.3298725692175,116755,116984.14115919897,20276.91869771713,11638.888888888891,45.82823183979535,84839.192413393976,85022.505340753152,229.14115919897674]
[null,null,null,null,null,null,18,"2021-07-01",13280.943573083836,2656.1887146167674,100817.8677122994,116755,116982.86029198969,2718386.3715886059,null,18972.776532976859,120021.27108607074,3236174.2518911986,138994.0476190476,6854.7971173565747,116755,116982.86029198969,20163.573542459882,11638.888888888891,45.572058397938441,84952.537568651227,85134.82580224298,227.8602919896922]
["Сумма договора",null,null,{"$f":"L4","v":9663360},null,null,19,"2021-08-01",13770.628283158379,2754.1256566316761,100230.24606020995,116755,116981.53219763239,2701861.6176488157,null,19672.326118797631,119321.72150024997,3216501.925772401,138994.0476190476,6814.8436121075465,116755,116981.53219763239,20046.049212041991,11638.888888888891,45.306439526476765,85070.061899069115,85251.287657175024,226.53219763238383]
["Платеж по кредиту",null,null,{"$f":"IF('Калькулятор лизинга'!M21=Лист2!G3,-'Калькулятор лизинга'!O21,PMT('Кредит аннуитет'!D17,'Кредит аннуитет'!D14,'Кредит аннуитет'!N8))","v":-116755},{"$f":"PMT($D$17,$D$14,$R$9)","v":-138994.0476190476},null,20,"2021-09-01",14278.368270251558,2855.6736540503116,99620.95807569813,116755,116980.15513480407,2684727.5757245142,null,20397.668957502159,118596.37866154544,3196104.2568148989,138994.0476190476,6773.416972022379,116755,116980.15513480407,19924.191615139629,11638.888888888891,45.031026960813598,85191.919495971481,85372.043603814731,225.15513480406798]
[null,null,null,{"$f":"IF('Калькулятор лизинга'!M21=Лист2!G3,'Калькулятор лизинга'!O21,PMT('Кредит аннуитет'!D17,'Кредит аннуитет'!D14,'Кредит аннуитет'!N8))","v":116755},null,null,21,"2021-10-01",14804.829254614586,2960.9658509229175,98989.204894462498,116755,116978.72729797705,2666961.7806189768,null,21149.756078020786,117844.29154102682,3174954.5007368783,138994.0476190476,6730.462880809373,116755,116978.72729797705,19797.840978892502,11638.888888888891,44.745459595408569,85318.270132218604,85497.251970600249,223.72729797704284]
["Удорожание",null,null,{"$f":"(L4-D11)/D11","v":1.3062911694510739},null,null,22,"2021-11-01",15350.701502422478,3070.140300484496,98334.158197093027,116755,116977.24681505158,2648540.9388160701,null,21929.573574889204,117064.4740441584,3153024.9271619893,138994.0476190476,6685.9250194684073,116755,116977.24681505158,19666.831639418608,11638.888888888891,44.449363010316283,85449.279471692498,85627.076923733766,222.24681505158139]
["Удорожание в год",null,null,{"$f":"D31/D15","v":0.21771519490851232},null,null,23,"2021-12-01",15916.700730812325,3183.3401461624653,97654.959123025212,116755,116975.71174490135,2629440.8979390953,null,22738.143901160409,116255.90371788719,3130286.7832608288,138994.0476190476,6639.74499244862,116755,116975.71174490135,19530.991824605044,11638.888888888891,44.142348980267833,85585.119286506073,85761.688682427135,220.71174490133916]
[null,null,null,{"$f":"D32*1.45/(1-D18)","v":0.45098147516763271},null,null,24,"2022-01-01",16503.56904629161,3300.7138092583223,96950.717144450071,116755,116974.12007482826,2609636.6150835454,null,23576.527208987944,115417.52041005966,3106710.2560518407,138994.0476190476,6591.8622510834257,116755,116974.12007482826,19390.143428890016,11638.888888888891,43.824014965651592,85725.967682221089,85901.263742083698,219.12007482825794]
[null,null,null,null,null,null,25,"2022-02-01",17112.075917746675,3422.4151835493353,96220.508898703993,116755,116972.46971792362,2589102.1239822493,null,24445.822739638053,114548.22487940955,3082264.4333122028,138994.0476190476,6542.2140142024991,116755,116972.46971792362,19244.101779740799,11638.888888888891,43.493943584725763,85872.009331370311,86045.985105709216,217.46971792362879]
["С учетом всех вычетов",null,null,{"$f":"M4-O4-Y3","v":7182046.5762414895},null,null,26,"2022-03-01",17743.019185327299,3548.6038370654601,95463.376977607244,116755,116970.75851033186,2567810.5009598564,null,25347.170264753207,113646.8773542944,3056917.2630474498,138994.0476190476,6490.7351858166112,116755,116970.75851033186,19092.675395521448,11638.888888888891,43.151702066370824,86023.435715589658,86196.04252385514,215.7585103318541]
[null,null,null,null,null,null,27,"2022-04-01",18397.226106529997,3679.4452213059994,94678.328672164003,116755,116968.98420841333,2545733.8296320206,null,26281.751580757074,112712.29603829053,3030635.5114666927,138994.0476190476,6437.3582697674174,116755,116968.98420841333,18935.665734432801,11638.888888888891,42.796841682664279,86180.445376678312,86351.632743408976,213.98420841332137]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,28,"2022-05-01",19075.554440851811,3815.1108881703622,93864.334670977827,116755,116967.14448580267,2522843.1643029982,null,27250.792058359657,111743.25556068795,3003384.7194083328,138994.0476190476,6382.0132812302736,116755,116967.14448580267,18772.866934195565,11638.888888888891,42.42889716053368,86343.244176915541,86512.95976555768,212.14448580266838]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,29,"2022-06-01",19778.893574436494,3955.778714887299,93020.327710676211,116755,116965.23693035859,2499108.4920136742,null,28255.562249194903,110738.4853698527,2975129.157159138,138994.0476190476,6324.6276549540444,116755,116965.23693035859,18604.065542135242,11638.888888888891,42.047386071716637,86512.045568975867,86680.235113262737,210.23693035858318]
[null,null,null,null,null,null,30,"2022-07-01",20508.165686187836,4101.6331372375671,92145.201176574599,116755,116963.25904100113,2474498.6931902487,null,29297.379551696809,109696.66806735079,2945831.7776074414,138994.0476190476,6265.1261501176132,116755,116963.25904100113,18429.040235314922,11638.888888888891,41.651808200227904,86687.070875796184,86853.678108597087,208.25904100113951]
[null,null,null,null,null,null,31,"2022-08-01",21264.326956879064,4252.8653913758126,91237.807651745126,116755,116961.20822443251,2448981.5008419938,null,30377.609938398557,108616.43768064905,2915454.1676690429,138994.0476190476,6203.430751678331,116755,116961.20822443251,18247.561530349027,11638.888888888891,41.241644886504147,86868.54958076209,87033.516160308092,206.20822443252072]
[null,null,null,null,null,null,32,"2022-09-01",22048.368822843549,4409.6737645687099,90296.957412587741,116755,116959.08179173683,2422523.4582545813,null,31497.669746919244,107496.37787212836,2883956.4979221239,138994.0476190476,6139.4605680830537,116755,116959.08179173683,18059.391482517549,11638.888888888891,40.816358347366567,87056.719628593564,87219.985061983025,204.08179173683283]
[null,null,null,null,null,null,33,"2022-10-01",{"$f":"IF(G42<=$D$14,(L42-K42)*1/(1+$D$20),0)","v":22861.319275890601},{"$f":"IF(G42<=$D$14,I42*$D$20,0)","v":4572.2638551781201},{"$f":"IF(G42<=$D$14,N41*$D$17,0)","v":89321.416868931279},{"$f":"IF(G42<=$D$14,-$D$29,0)","v":116755},116956.87695485455,{"$f":"IF(G42<=$D$14,N41-I42-J42,0)","v":2395089.8751235129},null,32659.027536986439,{"$f":"IF(G42<=$D$14,R41*$D$17,0)","v":106335.02008206116},2851297.4703851375,138994.0476190476,6073.131725207666,116755,116956.87695485455,17864.283373786257,11638.888888888891,40.375390970909692,87251.827737324857,87413.329301208505,201.87695485454844]
[null,"на расходы и ндс, и платеж",null,null,null,null,34,"2022-11-01",23704.244211150788,4740.848842230158,88309.906946619056,116755,116954.59082292696,2366644.782070132,null,33863.206015929565,105130.84160311804,2817434.2643692079,138994.0476190476,{"$f":"IF(G43<=$D$14,IF($D$37=\"льготное\",K43,N42*($D$24+3%)/12),0)","v":6004.3572563860289},116755,116954.59082292696,17661.981389323813,11638.888888888891,39.918164585391878,87454.129721787293,87613.802380128851,199.59082292695939]
[null,"УСН проценты в полной сумме",null,null,null,null,35,"2022-12-01",24578.248824618047,4915.6497649236098,87261.101410458345,116755,116952.22039850584,2337150.8834805908,null,35111.784035168501,103882.2635838791,2782322.4803340393,138994.0476190476,5933.0469883841506,116755,116952.22039850584,17452.220282091668,11638.888888888891,39.444079701168867,87663.890829019438,87821.667147824119,197.22039850584432]
[null,null,null,null,null,null,36,"2023-01-01",25484.479062220671,5096.8958124441342,86173.625125335195,116755,116949.76257362339,2306569.5086059263,null,36406.398660315128,102587.64895873248,2745916.0816737241,138994.0476190476,5859.1074231700923,116755,116949.76257362339,17234.72502506704,11638.888888888891,38.952514724676519,87881.386086044062,88037.196144942776,194.76257362338256]
[null,null,null,null,null,null,37,"2023-02-01",26424.123122321631,5284.8246244643269,85046.052253214046,116755,116947.21412571716,2274860.5608591405,null,37748.747317602218,101245.30030144539,2708167.3343561217,138994.0476190476,5782.4416153245793,116755,116947.21412571716,17009.210450642811,11638.888888888891,38.44282514343211,88106.900660468295,88260.671961042026,192.21412571716053]
[null,null,null,null,null,null,38,"2023-03-01",27398.413013617625,5479.6826027235256,83876.904383658853,116755,116944.57171340493,2241982.4652427994,null,39140.590019453652,99853.457599593952,2669026.7443366679,138994.0476190476,5702.9490449315954,116755,116944.57171340493,16775.380876731771,11638.888888888891,37.914342680985676,88340.730234379342,88492.387605103286,189.57171340492837]
[null,null,null,null,null,null,39,"2023-04-01",28408.626170479984,5681.7252340959967,82664.64859542402,116755,116941.83187210356,2207892.1138382233,null,40583.751672114173,98410.295946933431,2628442.9926645537,138994.0476190476,5620.5254857822956,116755,116941.83187210356,16532.929719084805,11638.888888888891,37.366374420713321,88583.181392026308,88732.646889709154,186.83187210356661]
[null,null,null,null,null,null,40,"2023-05-01",29456.087127855124,5891.2174255710252,81407.695446573853,116755,116938.99100948652,2172544.8092847974,null,42080.12446836436,96913.923150683244,2586362.8681961894,138994.0476190476,5535.0628687194339,116755,116938.99100948652,16281.539089314771,11638.888888888891,36.79820189730372,88834.572021796339,88981.76482938556,183.99100948651861]
[null,null,null,null,null,null,41,"2023-06-01",30542.169257920592,6108.4338515841191,80104.396890495293,116755,116936.04540077373,2135894.2061752924,null,43631.670368457897,95362.377250589707,2542731.1978277317,138994.0476190476,5446.4491399431381,116755,116936.04540077373,16020.87937809906,11638.888888888891,36.209080154746623,89095.231733012057,89240.068053631025,181.04540077373312]
[null,null,null,null,null,null,42,"2023-07-01",31668.296570773844,6333.6593141547692,78753.044115071389,116755,116932.99118384795,2097892.250290364,null,45240.423672533943,93753.62394651366,2497490.7741551977,138994.0476190476,5354.5681140922261,116755,116932.99118384795,15750.608823014278,11638.888888888891,35.598236769588205,89365.502288096832,89507.895235175194,177.99118384794102]
[null,null,null,null,null,null,43,"2023-08-01",32835.945581514512,6567.1891163029031,77351.865302182588,116755,116929.82435419086,2058489.1155925465,null,46908.493687877766,92085.553931169838,2450582.2804673198,138994.0476190476,5259.2993219084819,116755,116929.82435419086,15470.373060436519,11638.888888888891,34.964870838172736,89645.738050674598,89785.597534027271,174.82435419086366]
[null,null,null,null,null,null,44,"2023-09-01",34046.647246168432,6809.3294492336863,75899.023304597882,116755,116926.54075963271,2017633.1388971445,null,48638.067494526229,90355.980124521375,2401944.2129727937,138994.0476190476,5160.5178522840924,116755,116926.54075963271,15179.804660919577,11638.888888888891,34.308151926542443,89936.306450191536,90073.539057897709,171.5407596327122]
[null,null,null,null,null,null,45,"2023-10-01",35301.988968991442,7060.3977937982891,74392.613237210273,116755,116923.1360949081,1975270.7521343548,null,50431.412812844806,88562.634806202797,2351512.8001599489,138994.0476190476,5058.0941884852027,116755,116923.1360949081,14878.522647442056,11638.888888888891,33.627218981619073,90237.588463669046,90372.097339595522,168.13609490809537]
[null,null,null,null,null,null,46,"2023-11-01",36603.616683784996,7320.7233367569997,72830.659979458011,116755,116919.6058960112,1931346.4121138128,null,52290.8809768356,86703.166642212003,2299221.9191831131,138994.0476190476,4951.8940383368199,116755,116919.6058960112,14566.131995891603,11638.888888888891,32.921179202239244,90549.97911521951,90681.663832028469,164.60589601119622]
[null,null,null,null,null,null,47,"2023-12-01",37953.237011952471,7590.6474023904948,71211.11558565704,116755,116915.94553434281,1885802.5276994696,null,54218.910017074828,84775.137601972776,2245003.0091660381,138994.0476190476,4841.7781581464333,116755,116915.94553434281,14242.223117131409,11638.888888888891,32.189106868563549,90873.887993979704,91002.644421453952,160.94553434281772]
[null,null,null,null,null,null,48,"2024-01-01",39352.619500125547,7870.5239000251095,69531.856599849343,116755,116912.15021064162,1838579.384299319,null,56218.0278573221,82776.019761725503,2188784.9813087159,138994.0476190476,4727.6021701354757,116755,116912.15021064162,13906.371319969869,11638.888888888891,31.430042128324494,91209.739791141241,91335.45995965453,157.15021064162246]
[null,null,null,null,null,null,49,"2024-02-01",40803.598940294825,8160.7197880589656,67790.681271646215,116755,116908.21494869162,1789615.0655709652,null,58290.855628992475,80703.191990055129,2130494.1256797235,138994.0476190476,4609.2163731392648,116755,116908.21494869162,13558.136254329243,11638.888888888891,30.642989738321987,91557.974856781861,91680.546815735157,153.21494869160992]
[null,null,null,null,null,null,50,"2024-03-01",42308.07777548625,8461.6155550972508,65985.306669416503,116755,116904.13458879758,1738845.3722403815,null,60440.111107837365,78553.936511210239,2070054.014571886,138994.0476190476,4486.4655463272111,116755,116904.13458879758,13197.061333883301,11638.888888888891,29.826917759516085,91919.049777227803,92038.357448265859,149.13458879758042]
[null,null,null,null,null,null,51,"2024-04-01",43868.028594138028,8773.6057188276063,64113.365687034369,116755,116899.90378102004,1686203.7379274159,null,62668.612277339897,76325.435341707707,2007385.4022945461,138994.0476190476,4359.1887456859567,116755,116899.90378102004,12822.673137406875,11638.888888888891,28.980756204006362,92293.437973704233,92409.360998520264,144.9037810200318]
[null,null,null,null,null,null,52,"2024-05-01",45485.496716448128,9097.0993432896266,62172.403940262251,116755,116895.51697816062,1631621.1418676781,null,64979.281023497184,74014.76659555042,1942406.1212710489,138994.0476190476,4227.2190929985909,116755,116895.51697816062,12434.480788052451,11638.888888888891,28.103395632123597,92681.630323058664,92794.043905587168,140.51697816061798]
[null,null,null,null,null,null,53,"2024-06-01",47162.602876083634,9432.5205752167276,60159.876548699642,116755,116890.96842848897,1575026.0184163777,null,67375.146965833614,71618.90065321399,1875030.9743052153,138994.0476190476,4090.3835570432766,116755,116890.96842848897,12031.97530973993,11638.888888888891,27.193685697794638,93084.135801371172,93192.910544162354,135.96842848897319]
[null,null,null,null,null,null,54,"2024-07-01",48901.546000768052,9780.3092001536115,58073.144799078342,116755,116886.25216820136,1516344.1632154561,null,69859.351429668488,69134.696189379116,1805171.6228755468,138994.0476190476,3948.5027267243913,116755,116886.25216820136,11614.628959815669,11638.888888888891,26.250433640272963,93501.482151295437,93606.48388585652,131.25216820136481]
[null,null,null,null,null,null,55,"2024-08-01",50704.606095392242,10140.921219078449,55909.472685529312,116755,116881.36201360129,1455498.6359009854,null,72435.151564845903,66558.896054201701,1732736.471310701,138994.0476190476,3801.3905758387477,116755,116881.36201360129,11181.894537105863,11638.888888888891,25.272402720257602,93934.216574005244,94035.306184886271,126.362013601288]
[null,null,null,null,null,null,56,"2024-09-01",52574.147231429211,10514.829446285843,53666.023322284949,116755,116876.29155299175,1392409.6592232706,null,75105.924616327276,63888.123002720327,1657630.5466943737,138994.0476190476,3648.8542191684428,116755,116876.29155299175,10733.204664456991,11638.888888888891,24.258310598349759,94382.906446654117,94479.939689047518,121.29155299174879]
[null,null,null,null,null,null,57,"2024-10-01",54512.620646572315,10902.524129314465,51339.855224113227,116755,116871.0341382686,1326994.514447384,null,77875.172352246009,61118.875266801602,1579755.3743421277,138994.0476190476,3490.6936595805601,116755,116871.0341382686,10267.971044822647,11638.888888888891,23.206827653721177,94848.140066288455,94940.96737690334,116.03413826860589]
[null,null,null,null,null,null,58,"2024-11-01",56522.567958660926,11304.513591732186,48927.918449606899,116755,116865.58287620395,1259167.432896991,null,80746.525655229721,58247.521963817882,1499008.8486868979,138994.0476190476,3326.7015258021224,116755,116865.58287620395,9785.5836899213809,11638.888888888891,22.116575240789736,95330.527421189734,95418.993722152896,110.58287620394867]
[null,null,null,null,null,null,59,"2024-12-01",58606.624498107441,11721.32489962149,46427.050602271083,116755,116859.93061940809,1188839.483499262,null,83723.74928301046,55270.298336037144,1415285.0994038875,138994.0476190476,3156.6628005264847,116755,116859.93061940809,9285.4101204542167,11638.888888888891,20.986123881616518,95830.7009906569,95914.645486183348,104.93061940808258]
[null,null,null,null,null,null,60,"2025-01-01",60767.522763195047,12153.504552639009,43833.972684165943,116755,116854.06995695826,1115918.4561834279,null,86810.746804564187,52183.300814483417,1328474.3525993233,138994.0476190476,2980.3545384946779,116755,116854.06995695826,8766.7945368331893,11638.888888888891,19.813991391654369,96349.316574277924,96428.572539844536,99.069956958271831]
[null,null,null,null,null,null,61,"2025-02-01",63008.09600277654,12601.619200555309,41145.284796668158,116755,116847.99320468196,1040308.740980096,null,90011.565718252023,48982.481900795581,1238462.7868810713,138994.0476190476,2797.545574182066,116755,116847.99320468196,8229.0569593336313,0,0,108525.94304066637,108618.93624534833,92.993204681952321]
[null,null,null,null,null,null,62,"2025-03-01",65331.281931071571,13066.256386214314,38357.461682714122,116755,116841.69239508167,961911.20266281022,null,93330.402758673474,45663.64486037413,1145132.3841223978,138994.0476190476,2607.9962187070464,116755,116841.69239508167,7671.4923365428249,0,0,109083.50766345717,109170.20005853885,86.692395081674661]
[null,null,null,null,null,null,63,"2025-04-01",67740.126579433127,13548.025315886625,35466.848104680241,116755,116835.15926688857,880623.05076749052,null,96771.609399189998,42222.438219857599,1048360.7747232078,138994.0476190476,2411.4579455644061,116755,116835.15926688857,7093.3696209360487,0,0,109661.63037906395,109741.78964595252,80.159266888567515]
[null,null,null,null,null,null,64,"2025-05-01",70237.788290133423,14047.557658026686,32469.654051839894,116755,116828.38525423063,796337.70481933036,null,100339.69755733327,38654.350061714336,948021.07716587454,138994.0476190476,2207.6730647712784,116755,116828.38525423063,6493.9308103679796,0,0,110261.06918963202,110334.45444386265,73.385254230624213]
[null,null,null,null,null,null,65,"2025-06-01",{"$f":"IF(G74<=$D$14,(L74-K74)*1/(1+$D$20),0)","v":72827.541857405362},{"$f":"IF(G74<=$D$14,I74*$D$20,0)","v":14565.508371481073},{"$f":"IF(G74<=$D$14,N73*$D$17,0)","v":29361.94977111357},{"$f":"IF(G74<=$D$14,-$D$29,0)","v":116755},116821.36147540162,{"$f":"IF(G74<=$D$14,N73-I74-J74,0)","v":708944.65459044394},null,104039.34551057889,34954.702108468722,843981.73165529571,138994.0476190476,1996.3743849984603,116755,116821.36147540162,5872.3899542227146,0,0,110882.61004577728,110948.9715211789,66.361475401610861]
[null,null,null,null,null,null,66,"2025-07-01",75512.782821169531,15102.556564233906,26139.660614596563,116755,{"$f":"L75+AB75","v":116814.07872121588},618329.31520504039,null,{"$f":"IF(G75<=$D$14,-$E$29-Q75,0)","v":107875.40403024197},{"$f":"IF(G75<=$D$14,R74*$D$17,0)","v":31118.643588805629},{"$f":"IF(G75<=$D$14,R74-P75,0)","v":736106.3276250537},{"$f":"IF(G75<=$D$14,P75+Q75,0)","v":138994.0476190476},{"$f":"IF(G75<=$D$14,IF($D$37=\"льготное\",K75,N74*($D$24+3%)/12),0)","v":1777.2848632440991},{"$f":"L75","v":116755},{"$f":"M75","v":116814.07872121588},{"$f":"IF($D$38=\"да\",K75*$D$23,0)","v":5227.9321229193129},{"$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":111527.06787708068},{"$f":"V75-X75-Y75-W75","v":111586.14659829656},59.078721215870324]
[null,null,null,null,null,null,67,"2025-08-01",78297.031919076093,15659.40638381522,22798.561697108707,116755,116806.52744293376,524372.87690214906,null,111852.90274153702,27141.144877510575,624253.42488351674,138994.0476190476,1550.1172415904139,116755,116806.52744293376,4559.7123394217415,0,0,112195.28766057827,112246.81510351202,{"$f":"IF(G76<=$D$14,N75*$D$24,0)","v":51.527442933753363}]
[null,null,null,null,null,null,68,"2025-09-01",81183.939702698815,16236.787940539763,19334.272356761427,116755,116798.69773974185,426952.14925891045,null,115977.05671814093,23016.99090090668,508276.36816537578,138994.0476190476,1314.5736705671932,116755,116798.69773974185,3866.8544713522856,0,0,112888.14552864771,112931.84326838957,43.697739741845751]
[null,null,null,null,null,null,69,"2025-10-01",84177.291323934143,16835.45826478683,15742.250411279041,116755,116790.57934577158,325939.39967018948,null,120253.27331990565,18740.774299141944,388023.09484547016,138994.0476190476,1070.3453186282406,116755,116790.57934577158,3148.4500822558084,0,0,113606.5499177442,113642.12926351577,35.579345771575866]
[null,null,null,null,null,null,70,"2025-11-01",87281.011497880303,17456.20229957606,12017.786202543635,116755,116782.16161663918,221202.18587273313,null,124687.1592826859,14306.88833636171,263335.93556278426,138994.0476190476,817.11196722873899,116755,116782.16161663918,2403.5572405087273,0,0,114351.44275949127,114378.60437613045,27.161616639182455]
[null,null,null,null,null,null,71,"2025-12-01",90499.169648704235,18099.833929740849,8155.9964215549207,116755,116773.43351548939,112603.18229428804,null,129284.52806957721,9709.519549470393,134051.40749320705,138994.0476190476,554.54159097261572,116755,116773.43351548939,1631.1992843109842,0,0,115123.80071568901,115142.2342311784,18.433515489394427]
[null,null,null,null,null,null,72,"2026-01-01",93835.985245242642,18767.197049048529,4151.8177057088333,116755,116764.38359852452,-3.1322997529059649E-9,null,134051.4074932035,4942.6401258441074,3.5506673157215118E-9,138994.0476190476,282.28992227943041,116755,116764.38359852452,830.36354114176675,0,0,115924.63645885824,115934.02005738276,9.3835985245240021]
[null,null,null,null,null,null,73,"2026-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,74,"2026-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,75,"2026-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,76,"2026-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,77,"2026-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,"2026-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,79,"2026-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,80,"2026-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,81,"2026-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,82,"2026-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,83,"2026-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,84,"2027-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,"2027-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,86,"2027-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,"2027-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,88,"2027-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,89,"2027-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,90,"2027-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,91,"2027-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,92,"2027-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,"2027-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,94,"2027-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,95,"2027-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,"2028-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$14,N105-I106-J106,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,98,"2028-03-01",0,0,0,0,0,0,null,0,0,0,0,{"$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]
[null,null,null,null,null,null,99,"2028-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,"2028-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,101,"2028-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,102,"2028-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,103,"2028-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,104,"2028-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,105,"2028-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,106,"2028-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,107,"2028-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,108,"2029-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,109,"2029-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,110,"2029-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,111,"2029-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,112,"2029-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,113,"2029-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,"2029-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,115,"2029-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,116,"2029-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,117,"2029-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,118,"2029-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,119,"2029-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,120,"2030-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,121,"2030-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,122,"2030-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,123,"2030-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,124,"2030-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,"2030-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,126,"2030-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,127,"2030-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,128,"2030-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$14,N137-I138-J138,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,130,"2030-11-01",0,0,0,0,{"$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},{"$f":"V139-X139-Y139-W139","v":0},0]
[null,null,null,null,null,null,131,"2030-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(G140<=$D$14,N139*$D$24,0)","v":0}]
[null,null,null,null,null,null,132,"2031-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,133,"2031-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,134,"2031-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,135,"2031-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,136,"2031-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,137,"2031-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,138,"2031-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,139,"2031-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,140,"2031-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,141,"2031-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,142,"2031-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,143,"2031-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,144,"2032-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,145,"2032-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,146,"2032-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,147,"2032-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,148,"2032-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,149,"2032-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,150,"2032-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,151,"2032-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,152,"2032-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,153,"2032-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,154,"2032-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,155,"2032-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,156,"2033-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,157,"2033-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,158,"2033-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,159,"2033-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,160,"2033-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$14,N169-I170-J170,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,162,"2033-07-01",0,0,0,0,0,0,null,0,0,0,0,{"$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]
[null,null,null,null,null,null,163,"2033-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"2033-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,165,"2033-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,166,"2033-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"2033-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,168,"2034-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"2034-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,170,"2034-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,171,"2034-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,172,"2034-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,173,"2034-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,174,"2034-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"2034-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"2034-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,177,"2034-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,178,"2034-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,179,"2034-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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,"cut":false,"hidden":true,"merged":[[5,20,6,20],[5,25,6,25],[5,23,6,23],[5,24,6,24],[22,0,22,2],[5,22,6,22],[10,0,10,2],[5,13,6,13],[5,14,6,14],[5,10,6,10],[5,11,6,11],[5,17,6,17],[5,18,6,18],[5,21,6,21],[5,16,6,16],[5,15,6,15],[34,0,34,2],[11,0,11,2],[30,0,30,2],[31,0,31,2],[28,0,28,2],[23,0,23,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[20,0,20,2],[21,0,21,2],[5,19,6,19],[5,6,6,6],[5,8,5,9],[25,0,25,2],[27,0,27,2],[5,12,6,12],[17,0,17,2],[18,0,18,2],[19,0,19,2]]}
[null,null,null,null,null,null,null,null,null,null,"На % не начисляется НДС",null,null,null,"НДС на ОС возмещается сразу при постановке на учет",null,null,null,null,null,null,"В затраты идет только часть процентов, не превышающая ставку ЦБ+ 3","Амортизация обычная"]
[]
[null,null,null,null,null,null,"ЧИСТВНДОХ",null,null,null,null,{"$f":"XIRR(L9:L189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(M9:M189,H9:H189)","v":{"$error":"#NUM!"}},null,null,null,null,{"$f":"XIRR(R9:R189,H9:H189)","v":{"$error":"#NUM!"}},null,{"$f":"XIRR(T9:T189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(U9:U189,H9:H189)","v":{"$error":"#NUM!"}},null,null,{"$f":"SUM(V4:X4)","v":2083640075.4916673},{"$f":"XIRR(Y9:Y189,H9:H189)","v":{"$error":"#NUM!"}},{"$f":"XIRR(Z9:Z189,H9:H189)","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I8:I189)","v":2444166.6666666688},{"$f":"SUM(J8:J189)","v":488833.33333333343},{"$f":"SUM(K8:K189)","v":10415956789.583336},{"$f":"SUM(L10:L189)+D19","v":10420146789.583338},{"$f":"SUM(M10:M189)+D19","v":10420155710.791672},null,{"$f":"SUM(O9:O189)","v":698333.33333333337},null,null,{"$f":"SUM(R10:R189)","v":7337098670.4860983},null,null,null,{"$f":"SUM(V8:V189)","v":2083191357.9166675},{"$f":"SUM(W8:W189)","v":446933.33333333279},{"$f":"SUM(X8:X189)","v":1784.241666666667},null,null,{"$f":"SUM(AA8:AA189)","v":8921.2083333333358}]
[null,null,null,null,null,null,null,null,null,null,"Ост ст-ть*% в мес"]
[null,null,null,null,null,null,"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"]
[null,null,null,null,null,null,null,null,"без НДС","НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Страхование"]
[]
[null,null,null,null,null,null,0,"2020-01-01",null,null,null,{"$f":"-D11+D19","v":-2933000},{"$f":"L9","v":-2933000},{"$f":"D11-D19","v":2933000},{"$f":"IF(D37=\"да\",D12,0)","v":698333.33333333337},null,{"$f":"$D$13","v":3491666.6666666665},{"$f":"L9+O9","v":-2234666.6666666665},null,{"$f":"L9","v":-2933000},{"$f":"T9","v":-2933000},null,null,null,{"$f":"T9","v":-2933000},{"$f":"Y9","v":-2933000}]
[null,null,null,null,null,null,1,"2020-02-01",{"$f":"IF(G10<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":33946.759259259263},{"$f":"IF(G10<=$D$14,I10*$D$20,0)","v":6789.3518518518531},{"$f":"IF(G10<=$D$14,N9*$D$17,0)","v":285368679.16666669},{"$f":"IF(G10<=$D$14,SUM(I10:K10),0)","v":285409415.27777779},{"$f":"L10+AA10","v":285409659.69444448},{"$f":"IF(G10<=$D$14,N9-I10-J10,0)","v":2892263.888888889},null,{"$f":"IF(G10<=$D$14,Q9*$D$17,0)","v":339724618.05555552},{"$f":"-R9-I10","v":2200719.9074074072},{"$f":"IF(G10<=$D$14,I10+P10,0)","v":339758564.81481481},{"$f":"IF(G10<=$D$14,IF($D$37=\"льготное\",K10,N9*($D$24+3%)/12),0)","v":7352.8680555555557},{"$f":"L10-O9","v":284711081.94444448},{"$f":"M10-O9","v":284711326.36111116},{"$f":"IF($D$38=\"да\",K10*$D$23,0)","v":57073735.833333343},{"$f":"IF($D$38=\"да\",IF(G10<=$D$21,(-$R$9)/$D$21*$D$23,0),0)","v":7448.8888888888896},{"$f":"IF($D$38=\"да\",IF(G10<=$D$14,AA10*$D$23,0),0)","v":48.883333333333333},{"$f":"T10-V10-W10","v":227629897.22222224},{"$f":"U10-W10-X10-V10","v":227630092.7555556},{"$f":"IF(G10<=$D$14,N9*$D$24,0)","v":244.41666666666666}]
["Стоимость оборудования",null,null,{"$f":"'Калькулятор лизинга'!K5","v":4190000},null,null,2,"2020-03-01",{"$f":"IF(G11<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":33946.759259259263},{"$f":"IF(G11<=$D$14,I11*$D$20,0)","v":6789.3518518518531},{"$f":"IF(G11<=$D$14,N10*$D$17,0)","v":281405225.28935188},{"$f":"IF(G11<=$D$14,SUM(I11:K11),0)","v":281445961.40046299},{"$f":"L11+AA11","v":281446202.4224537},{"$f":"IF(G11<=$D$14,N10-I11-J11,0)","v":2851527.777777778},null,{"$f":"IF(G10<=$D$14,Q10*$D$17,0)","v":214120877.32445985},{"$f":"IF(G10<=$D$14,Q10-I11,0)","v":2166773.1481481479},214154824.0837191,7250.744888117285,{"$f":"L11","v":281445961.40046299},{"$f":"M11","v":281446202.4224537},{"$f":"IF($D$38=\"да\",K11*$D$23,0)","v":56281045.057870381},{"$f":"IF($D$38=\"да\",IF(G11<=$D$21,(-$R$9)/$D$21*$D$23,0),0)","v":7448.8888888888896},{"$f":"IF($D$38=\"да\",IF(G11<=$D$14,AA11*$D$23,0),0)","v":48.204398148148151},{"$f":"T11-V11-W11","v":225157467.4537037},{"$f":"U11-W11-X11-V11","v":225157660.27129626},{"$f":"IF(G11<=$D$14,N10*$D$24,0)","v":241.02199074074073}]
["НДС",null,null,{"$f":"D11*D20/(1+D20)","v":698333.33333333337},null,null,3,"2020-04-01",33946.759259259263,{"$f":"IF(G12<=$D$14,I12*$D$20,0)","v":6789.3518518518531},{"$f":"IF(G12<=$D$14,N11*$D$17,0)","v":277441771.41203707},277482507.52314818,277482745.15046299,{"$f":"IF(G12<=$D$14,N11-I12-J12,0)","v":2810791.666666667},null,210817999.09336418,2132826.3888888885,210851945.85262343,7148.6217206790134,277482507.52314818,277482745.15046299,55488354.282407418,7448.8888888888896,47.525462962962969,221986704.35185188,221986894.4537037,237.62731481481484]
["Без НДС",null,null,{"$f":"D11-D12","v":3491666.6666666665},null,null,4,"2020-05-01",33946.759259259263,6789.3518518518531,{"$f":"IF(G13<=$D$14,N12*$D$17,0)","v":273478317.53472227},{"$f":"IF(G13<=$D$14,SUM(I13:K13),0)","v":273519053.64583337},273519287.87847227,2770055.555555556,null,207515120.86226848,2098879.6296296292,207549067.62152773,7046.4985532407418,273519053.64583337,273519287.87847227,54695663.506944455,7448.8888888888896,46.846527777777787,218815941.25000003,218816128.63611117,234.23263888888891]
["Срок, мес",null,null,{"$f":"'Калькулятор лизинга'!O16","v":72},null,null,5,"2020-06-01",33946.759259259263,6789.3518518518531,269514863.65740746,269555599.76851857,269555830.60648155,{"$f":"IF(G14<=$D$14,N13-I14-J14,0)","v":2729319.444444445},null,204212242.63117281,2064932.8703703699,204246189.39043206,6944.3753858024711,269555599.76851857,269555830.60648155,53902972.731481493,7448.8888888888896,46.167592592592598,215645178.14814818,215645362.81851858,230.83796296296299]
["Срок, лет",null,null,{"$f":"D14/12","v":6},null,null,6,"2020-07-01",33946.759259259263,6789.3518518518531,265551409.78009266,265592145.89120376,265592373.33449081,2688583.333333334,null,200909364.4000771,2030986.1111111105,200943311.15933636,6842.2522183641986,265592145.89120376,265592373.33449081,53110281.956018537,7448.8888888888896,45.488657407407416,212474415.04629633,212474597.00092596,227.44328703703707]
["Ставка в год",null,null,{"$f":"'Калькулятор лизинга'!O21/100","v":1167.55},null,null,7,"2020-08-01",33946.759259259263,6789.3518518518531,261587955.90277785,261628692.01388896,261628916.06250006,2647847.2222222229,null,197606486.16898143,1997039.3518518512,197640432.92824069,6740.129050925927,261628692.01388896,261628916.06250006,52317591.180555575,7448.8888888888896,44.809722222222234,209303651.94444448,209303831.18333337,224.04861111111114]
["Ставка в мес",null,null,{"$f":"D16/12","v":97.295833333333334},null,null,8,"2020-09-01",33946.759259259263,6789.3518518518531,257624502.02546304,257665238.13657415,257665458.79050934,2607111.1111111119,null,194303607.93788573,1963092.5925925919,194337554.69714499,6638.0058834876554,257665238.13657415,257665458.79050934,51524900.405092612,7448.8888888888896,44.130787037037052,206132888.84259266,206133065.36574078,220.65393518518525]
["Собств ср-ва, %",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N2,'Калькулятор лизинга'!O24/100,'Калькулятор лизинга'!O24/'Калькулятор лизинга'!K5)","v":0.3},null,null,9,"2020-10-01",33946.759259259263,6789.3518518518531,253661048.14814824,253701784.25925934,253702001.5185186,2566375.0000000009,null,191000729.70679006,1929145.8333333326,191034676.46604931,6535.8827160493847,253701784.25925934,253702001.5185186,50732209.629629649,7448.8888888888896,43.45185185185187,202962125.74074081,202962299.54814821,217.25925925925932]
["Собств ср-ва",null,null,{"$f":"IF('Калькулятор лизинга'!M24=Лист2!N3,'Калькулятор лизинга'!O24,'Калькулятор лизинга'!O24/100*'Калькулятор лизинга'!K5)","v":1257000},null,null,10,"2020-11-01",33946.759259259263,6789.3518518518531,249697594.27083343,249738330.38194454,249738544.24652788,2525638.8888888899,null,187697851.47569436,1895199.0740740732,187731798.23495361,6433.7595486111131,249738330.38194454,249738544.24652788,49939518.854166687,7448.8888888888896,42.772916666666681,199791362.63888896,199791533.73055562,213.8645833333334]
["Ставка НДС",null,null,{"$f":"'Калькулятор лизинга'!K11/100","v":0.2},null,null,11,"2020-12-01",33946.759259259263,6789.3518518518531,245734140.39351863,245774876.50462973,245775086.97453713,2484902.7777777789,null,184394973.24459869,1861252.3148148139,184428920.00385794,6331.6363811728415,245774876.50462973,245775086.97453713,49146828.078703731,7448.8888888888896,42.093981481481499,196620599.5370371,196620767.91296303,210.46990740740748]
["СПИ, мес",null,null,{"$f":"'Калькулятор лизинга'!O27","v":60},null,null,12,"2021-01-01",33946.759259259263,6789.3518518518531,241770686.51620382,241811422.62731493,241811629.70254642,2444166.6666666679,null,181092095.01350299,1827305.5555555546,181126041.77276224,6229.5132137345709,241811422.62731493,241811629.70254642,48354137.303240769,7448.8888888888896,41.415046296296318,193449836.43518525,193450002.09537044,207.07523148148158]
["СПИ, лет",null,null,{"$f":"D21/12","v":5},null,null,13,"2021-02-01",33946.759259259263,6789.3518518518531,237807232.63888901,237847968.75000012,237848172.43055567,2403430.5555555569,null,177789216.78240731,1793358.7962962952,177823163.54166657,6127.3900462962993,237847968.75000012,237848172.43055567,47561446.527777806,7448.8888888888896,40.736111111111136,190279073.33333343,190279236.27777785,203.68055555555566]
["Ставка НП",null,null,{"$f":"'Калькулятор лизинга'!K9/100","v":0.2},null,null,14,"2021-03-01",33946.759259259263,6789.3518518518531,233843778.76157421,233884514.87268531,233884715.15856495,2362694.4444444459,null,174486338.55131164,1759412.0370370359,174520285.3105709,6025.2668788580277,233884514.87268531,233884715.15856495,46768755.752314843,7448.8888888888896,40.057175925925947,187108310.23148158,187108470.46018529,200.28587962962973]
["Страхование",null,null,{"$f":"'Калькулятор лизинга'!O30/100/12","v":8.3333333333333331E-5},null,null,15,"2021-04-01",33946.759259259263,6789.3518518518531,229880324.8842594,229921060.99537051,229921257.88657421,2321958.3333333349,null,171183460.32021594,1725465.2777777766,171217407.07947519,5923.143711419757,229921060.99537051,229921257.88657421,45976064.976851881,7448.8888888888896,39.378240740740765,183937547.12962973,183937704.6425927,196.89120370370381]
[null,null,null,null,null,null,16,"2021-05-01",33946.759259259263,6789.3518518518531,225916871.0069446,225957607.1180557,225957800.61458349,2281222.2222222239,null,167880582.08912027,1691518.5185185173,167914528.84837952,5821.0205439814854,225957607.1180557,225957800.61458349,45183374.201388925,7448.8888888888896,38.699305555555583,180766784.02777788,180766938.82500011,193.49652777777791]
[null,null,null,null,null,null,17,"2021-06-01",33946.759259259263,6789.3518518518531,221953417.12962979,221994153.2407409,221994343.34259275,2240486.1111111129,null,164577703.85802457,1657571.7592592579,164611650.61728382,5718.8973765432138,221994153.2407409,221994343.34259275,44390683.425925963,7448.8888888888896,38.020370370370401,177596020.92592603,177596173.00740752,190.10185185185199]
[null,null,null,null,null,null,18,"2021-07-01",33946.759259259263,6789.3518518518531,217989963.25231498,218030699.36342609,218030886.07060203,2199750.0000000019,null,161274825.6269289,1623624.9999999986,161308772.38618815,5616.7742091049431,218030699.36342609,218030886.07060203,43597992.650463,7448.8888888888896,37.341435185185212,174425257.82407421,174425407.18981493,186.70717592592607]
["Сумма договора",null,null,{"$f":"L4","v":10420146789.583338},null,null,19,"2021-08-01",33946.759259259263,6789.3518518518531,214026509.37500018,214067245.48611128,214067428.79861128,2159013.8888888909,null,157971947.39583319,1589678.2407407393,158005894.15509245,5514.6510416666715,214067245.48611128,214067428.79861128,42805301.875000037,7448.8888888888896,36.66250000000003,171254494.72222236,171254641.37222236,183.31250000000014]
["Платеж по кредиту",null,null,{"$f":"PMT($D$17,$D$14,$N$9)","v":-285368679.16666669},null,null,20,"2021-09-01",33946.759259259263,6789.3518518518531,210063055.49768537,210103791.60879648,210103971.52662054,2118277.7777777798,null,154669069.16473752,1555731.4814814799,154703015.92399678,5412.5278742283999,210103791.60879648,210103971.52662054,42012611.099537075,7448.8888888888896,35.983564814814848,168083731.62037051,168083875.55462974,179.91782407407422]
[null,null,null,null,null,null,21,"2021-10-01",33946.759259259263,6789.3518518518531,206099601.62037057,206140337.73148167,206140514.25462982,2077541.6666666686,null,151366190.93364182,1521784.7222222206,151400137.69290107,5310.4047067901292,206140337.73148167,206140514.25462982,41219920.324074119,7448.8888888888896,35.304629629629666,164912968.51851866,164913109.73703718,176.52314814814832]
["Удорожание",null,null,{"$f":"(L4-D11)/D11","v":2485.9085416666676},33065,null,22,"2021-11-01",33946.759259259263,6789.3518518518531,202136147.74305576,202176883.85416687,202177056.98263907,2036805.5555555574,null,148063312.70254615,1487837.9629629613,148097259.4618054,5208.2815393518567,202176883.85416687,202177056.98263907,40427229.548611157,7448.8888888888896,34.625694444444477,161742205.41666681,161742343.91944456,173.12847222222237]
["Удорожание в год",null,null,{"$f":"D31/D15","v":414.31809027777791},null,null,23,"2021-12-01",33946.759259259263,6789.3518518518531,198172693.86574093,198213429.97685203,198213599.71064833,1996069.4444444461,null,144760434.47145045,1453891.203703702,144794381.2307097,5106.1583719135842,198213429.97685203,198213599.71064833,39634538.773148187,7448.8888888888896,33.946759259259288,158571442.31481495,158571578.101852,169.73379629629645]
[null,null,null,{"$f":"D32*1.45/(1-D18)","v":858.23032986111139},null,null,24,"2022-01-01",33946.759259259263,6789.3518518518531,194209239.98842609,194249976.09953719,194250142.43865755,1955333.3333333349,null,141457556.24035478,1419944.4444444426,141491502.99961403,5004.0352044753126,194249976.09953719,194250142.43865755,38841847.997685216,7448.8888888888896,33.267824074074099,155400679.21296307,155400812.28425935,166.33912037037049]
[null,null,null,null,null,null,25,"2022-02-01",33946.759259259263,6789.3518518518531,190245786.11111125,190286522.22222236,190286685.16666681,1914597.2222222236,null,138154678.00925907,1385997.6851851833,138188624.76851833,4901.912037037041,190286522.22222236,190286685.16666681,38049157.222222254,7448.8888888888896,32.588888888888917,152229916.11111122,152230046.46666676,162.94444444444457]
["С учетом всех вычетов",null,null,{"$f":"M4-O4-X3","v":8335817301.966671},null,null,26,"2022-03-01",33946.759259259263,6789.3518518518531,186282332.23379645,186323068.34490755,186323227.89467606,1873861.1111111124,null,134851799.7781634,1352050.925925924,134885746.53742266,4799.7888695987685,186323068.34490755,186323227.89467606,37256466.446759291,7448.8888888888896,31.909953703703724,149059153.00925937,149059280.64907417,159.54976851851862]
[null,null,null,null,null,null,27,"2022-04-01",33946.759259259263,6789.3518518518531,182318878.35648161,182359614.46759272,182359770.62268531,1833125.0000000012,null,131548921.54706772,1318104.1666666646,131582868.30632697,4697.6657021604969,182359614.46759272,182359770.62268531,36463775.671296321,7448.8888888888896,31.231018518518539,145888389.90740749,145888514.83148158,156.15509259259269]
["возмещение ндс",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:E10,3,)","v":"да"},null,null,28,"2022-05-01",33946.759259259263,6789.3518518518531,178355424.47916678,178396160.59027788,178396313.35069454,1792388.8888888899,null,128246043.31597203,1284157.4074074053,128279990.07523128,4595.5425347222254,178396160.59027788,178396313.35069454,35671084.895833358,7448.8888888888896,30.552083333333357,142717626.80555564,142717749.01388896,152.76041666666677]
["учет расходов",null,null,{"$f":"VLOOKUP('Калькулятор лизинга'!K7,Лист2!C2:F10,4,)","v":"да"},null,null,29,"2022-06-01",33946.759259259263,6789.3518518518531,174391970.60185194,174432706.71296304,174432856.07870379,1751652.7777777787,null,124943165.08487634,1250210.648148146,124977111.8441356,4493.4193672839529,174432706.71296304,174432856.07870379,34878394.120370388,7448.8888888888896,29.873148148148164,139546863.70370376,139546983.19629636,149.36574074074082]
[null,null,null,null,null,null,30,"2022-07-01",33946.759259259263,6789.3518518518531,170428516.72453713,170469252.83564824,170469398.80671304,1710916.6666666674,null,121640286.85378066,1216263.8888888867,121674233.61303991,4391.2961998456813,170469252.83564824,170469398.80671304,34085703.344907425,7448.8888888888896,29.194212962962979,136376100.60185191,136376217.37870374,145.97106481481489]
[null,null,null,null,null,null,31,"2022-08-01",33946.759259259263,6789.3518518518531,166465062.8472223,166505798.9583334,166505941.5347223,1670180.5555555562,null,118337408.62268497,1182317.1296296273,118371355.38194422,4289.1730324074097,166505798.9583334,166505941.5347223,33293012.569444463,7448.8888888888896,28.51527777777779,133205337.50000004,133205451.56111117,142.57638888888894]
[null,null,null,null,null,null,32,"2022-09-01",33946.759259259263,6789.3518518518531,162501608.96990746,162542345.08101857,162542484.26273152,1629444.444444445,null,115034530.39158928,1148370.370370368,115068477.15084854,4187.0498649691372,162542345.08101857,162542484.26273152,32500321.793981493,7448.8888888888896,27.836342592592604,130034574.39814818,130034685.74351853,139.18171296296302]
[null,null,null,null,null,null,33,"2022-10-01",{"$f":"IF(G42<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":33946.759259259263},6789.3518518518531,{"$f":"IF(G42<=$D$14,N41*$D$17,0)","v":158538155.09259266},158578891.20370376,158579026.99074081,{"$f":"IF(G42<=$D$14,N41-I42-J42,0)","v":1588708.3333333337},null,111731652.1604936,1114423.6111111087,{"$f":"IF(G42<=$D$14,I42+P42,0)","v":111765598.91975285},{"$f":"IF(G42<=$D$14,IF($D$37=\"льготное\",K42,N41*($D$24+3%)/12),0)","v":4084.9266975308656},158578891.20370376,158579026.99074081,31707631.018518534,7448.8888888888896,27.157407407407415,126863811.29629633,126863919.92592597,135.78703703703707]
[null,"на расходы и ндс, и платеж",null,null,null,null,34,"2022-11-01",33946.759259259263,6789.3518518518531,154574701.21527782,154615437.32638893,154615569.71875003,1547972.2222222225,null,{"$f":"IF(G42<=$D$14,Q42*$D$17,0)","v":108428773.92939791},{"$f":"IF(G42<=$D$14,Q42-I43,0)","v":1080476.8518518494},108462720.68865716,3982.8035300925935,154615437.32638893,154615569.71875003,30914940.243055567,7448.8888888888896,26.47847222222223,123693048.19444446,123693154.10833333,132.39236111111114]
[null,null,null,null,null,null,35,"2022-12-01",33946.759259259263,6789.3518518518531,150611247.33796299,150651983.44907409,150652112.44675928,1507236.1111111112,null,105125895.69830222,1046530.0925925901,105159842.45756148,3880.6803626543219,150651983.44907409,150652112.44675928,30122249.467592597,7448.8888888888896,25.799537037037041,120522285.0925926,120522388.29074076,128.99768518518519]
[null,null,null,null,null,null,36,"2023-01-01",33946.759259259263,6789.3518518518531,146647793.46064815,146688529.57175925,146688655.17476851,1466500,null,101823017.46720655,1012583.3333333309,101856964.22646581,3778.5571952160499,146688529.57175925,146688655.17476851,29329558.692129631,7448.8888888888896,25.120601851851855,117351521.99074073,117351622.47314812,125.60300925925927]
[null,null,null,null,null,null,37,"2023-02-01",33946.759259259263,6789.3518518518531,142684339.58333334,142725075.69444445,142725197.90277779,1425763.8888888888,null,98520139.236110881,978636.57407407172,98554085.995370135,3676.4340277777778,142725075.69444445,142725197.90277779,28536867.916666672,7448.8888888888896,24.441666666666666,114180758.88888888,114180856.65555556,122.20833333333333]
[null,null,null,null,null,null,38,"2023-03-01",33946.759259259263,6789.3518518518531,138720885.70601851,138761621.81712961,138761740.63078701,1385027.7777777775,null,95217261.005015209,944689.8148148125,95251207.764274463,3574.3108603395062,138761621.81712961,138761740.63078701,27744177.141203701,7448.8888888888896,23.762731481481481,111009995.78703701,111010090.83796293,118.81365740740739]
[null,null,null,null,null,null,39,"2023-04-01",33946.759259259263,6789.3518518518531,134757431.82870367,134798167.93981478,134798283.35879627,1344291.6666666663,null,91914382.773919523,910743.05555555329,91948329.533178777,3472.1876929012342,134798167.93981478,134798283.35879627,26951486.365740735,7448.8888888888896,23.083796296296292,107839232.68518515,107839325.02037035,115.41898148148145]
[null,null,null,null,null,null,40,"2023-05-01",33946.759259259263,6789.3518518518531,130793977.95138885,130834714.06249996,130834826.08680551,1303555.555555555,null,88611504.542823851,876796.29629629408,88645451.302083105,3370.0645254629621,130834714.06249996,130834826.08680551,26158795.590277772,7448.8888888888896,22.404861111111103,104668469.58333328,104668559.20277773,112.02430555555551]
[null,null,null,null,null,null,41,"2023-06-01",33946.759259259263,6789.3518518518531,126830524.07407403,126871260.18518513,126871368.81481476,1262819.4444444438,null,85308626.311728179,842849.53703703487,85342573.070987433,3267.9413580246896,126871260.18518513,126871368.81481476,25366104.814814806,7448.8888888888896,21.725925925925917,101497706.48148143,101497793.38518514,108.62962962962958]
[null,null,null,null,null,null,42,"2023-07-01",33946.759259259263,6789.3518518518531,122867070.19675919,122907806.3078703,122907911.542824,1222083.3333333326,null,82005748.080632508,808902.77777777566,82039694.839891762,3165.818190586418,122907806.3078703,122907911.542824,24573414.03935184,7448.8888888888896,21.046990740740732,98326943.379629567,98327027.567592531,105.23495370370365]
[null,null,null,null,null,null,43,"2023-08-01",33946.759259259263,6789.3518518518531,118903616.31944437,118944352.43055548,118944454.27083325,1181347.2222222213,null,78702869.849536836,774956.01851851644,78736816.60879609,3063.695023148146,118944352.43055548,118944454.27083325,23780723.263888877,7448.8888888888896,20.368055555555543,95156180.277777702,95156261.749999925,101.84027777777771]
[null,null,null,null,null,null,44,"2023-09-01",33946.759259259263,6789.3518518518531,114940162.44212954,114980898.55324064,114980996.99884249,1140611.1111111101,null,75399991.61844115,741009.25925925723,75433938.377700403,2961.5718557098739,114980898.55324064,114980996.99884249,22988032.48842591,7448.8888888888896,19.689120370370357,91985417.175925836,91985495.93240732,98.445601851851777]
[null,null,null,null,null,null,45,"2023-10-01",33946.759259259263,6789.3518518518531,110976708.56481472,111017444.67592582,111017539.72685175,1099874.9999999988,null,72097113.387345478,707062.49999999802,72131060.146604732,2859.4486882716024,111017444.67592582,111017539.72685175,22195341.712962944,7448.8888888888896,19.010185185185168,88814654.074073985,88814730.114814728,95.050925925925839]
[null,null,null,null,null,null,46,"2023-11-01",33946.759259259263,6789.3518518518531,107013254.68749988,107053990.79861099,107054082.45486099,1059138.8888888876,null,68794235.156249806,673115.74074073881,68828181.91550906,2757.3255208333303,107053990.79861099,107054082.45486099,21402650.937499978,7448.8888888888896,18.331249999999979,85643890.97222212,85643964.297222108,91.656249999999901]
[null,null,null,null,null,null,47,"2023-12-01",33946.759259259263,6789.3518518518531,103049800.81018506,103090536.92129616,103090625.18287024,1018402.7777777766,null,65491356.925154135,639168.9814814796,65525303.684413396,2655.2023533950583,103090536.92129616,103090625.18287024,20609960.162037015,7448.8888888888896,17.652314814814794,82473127.870370254,82473198.479629517,88.261574074073962]
[null,null,null,null,null,null,48,"2024-01-01",33946.759259259263,6789.3518518518531,99086346.932870254,99127083.043981358,99127167.910879508,977666.66666666558,null,62188478.694058463,605222.22222222039,62222425.453317724,2553.0791859567871,99127083.043981358,99127167.910879508,19817269.386574052,7448.8888888888896,16.973379629629612,79302364.768518418,79302432.662036926,84.866898148148053]
[null,null,null,null,null,null,49,"2024-02-01",33946.759259259263,6789.3518518518531,95122893.055555448,95163629.166666552,95163710.638888776,936930.55555555457,null,58885600.462962784,571275.46296296117,58919547.222222045,2450.956018518516,95163629.166666552,95163710.638888776,19024578.61111109,7448.8888888888896,16.294444444444427,76131601.666666567,76131666.844444349,81.472222222222129]
[null,null,null,null,null,null,50,"2024-03-01",33946.759259259263,6789.3518518518531,91159439.178240642,91200175.289351746,91200253.366898045,896194.44444444356,null,55582722.231867112,537328.70370370196,55616668.991126373,2348.8328510802444,91200175.289351746,91200253.366898045,18231887.835648131,7448.8888888888896,15.615509259259241,72960838.564814717,72960901.026851758,78.077546296296205]
[null,null,null,null,null,null,51,"2024-04-01",33946.759259259263,6789.3518518518531,87195985.300925836,87236721.41203694,87236796.094907314,855458.33333333256,null,52279844.000771433,503381.94444444269,52313790.760030694,2246.7096836419732,87236721.41203694,87236796.094907314,17439197.060185168,7448.8888888888896,14.936574074074059,69790075.462962881,69790135.209259182,74.682870370370296]
[null,null,null,null,null,null,52,"2024-05-01",33946.759259259263,6789.3518518518531,83232531.42361103,83273267.534722134,83273338.822916582,814722.22222222155,null,48976965.769675754,469435.18518518342,49010912.528935015,2144.5865162037016,83273267.534722134,83273338.822916582,16646506.284722207,7448.8888888888896,14.257638888888875,66619312.361111037,66619369.391666591,71.288194444444372]
[null,null,null,null,null,null,53,"2024-06-01",33946.759259259263,6789.3518518518531,79269077.546296239,79309813.657407343,79309881.550925866,773986.11111111054,null,45674087.538580075,435488.42592592415,45708034.297839336,2042.4633487654303,79309813.657407343,79309881.550925866,15853815.509259248,7448.8888888888896,13.578703703703694,63448549.259259209,63448603.574074022,67.893518518518462]
[null,null,null,null,null,null,54,"2024-07-01",33946.759259259263,6789.3518518518531,75305623.668981433,75346359.780092537,75346424.278935134,733249.99999999953,null,42371209.307484396,401541.66666666488,42405156.066743657,1940.3401813271591,75346359.780092537,75346424.278935134,15061124.733796287,7448.8888888888896,12.899768518518508,60277786.157407366,60277837.756481439,64.498842592592538]
[null,null,null,null,null,null,55,"2024-08-01",33946.759259259263,6789.3518518518531,71342169.791666627,71382905.902777731,71382967.006944403,692513.88888888853,null,39068331.076388717,367594.90740740561,39102277.835647978,1838.2170138888878,71382905.902777731,71382967.006944403,14268433.958333327,7448.8888888888896,12.220833333333326,57107023.055555515,57107071.938888848,61.104166666666629]
[null,null,null,null,null,null,56,"2024-09-01",33946.759259259263,6789.3518518518531,67378715.914351821,67419452.025462925,67419509.734953672,651777.77777777752,null,35765452.845293038,333648.14814814634,35799399.604552299,1736.0938464506164,67419452.025462925,67419509.734953672,13475743.182870366,7448.8888888888896,11.541898148148142,53936259.953703672,53936306.121296264,57.709490740740712]
[null,null,null,null,null,null,57,"2024-10-01",33946.759259259263,6789.3518518518531,63415262.037037015,63455998.148148127,63456052.46296294,611041.66666666651,null,32462574.614197355,299701.38888888707,32496521.373456612,1633.9706790123448,63455998.148148127,63456052.46296294,12683052.407407403,7448.8888888888896,10.862962962962959,50765496.851851836,50765540.303703688,54.314814814814788]
[null,null,null,null,null,null,58,"2024-11-01",33946.759259259263,6789.3518518518531,59451808.159722209,59492544.270833321,59492595.190972209,570305.5555555555,null,29159696.383101676,265754.6296296278,29193643.142360933,1531.8475115740737,59492544.270833321,59492595.190972209,11890361.631944442,7448.8888888888896,10.184027777777775,47594733.749999993,47594774.486111104,50.920138888888872]
[null,null,null,null,null,null,59,"2024-12-01",33946.759259259263,6789.3518518518531,55488354.282407403,55529090.393518515,55529137.918981478,529569.4444444445,null,25856818.152005997,231807.87037036853,25890764.911265254,1429.7243441358023,55529090.393518515,55529137.918981478,11097670.856481481,7448.8888888888896,9.5050925925925913,44423970.648148142,44424008.668518513,47.525462962962955]
[null,null,null,null,null,null,60,"2025-01-01",33946.759259259263,6789.3518518518531,51524900.405092597,51565636.516203709,51565680.646990746,488833.33333333337,null,22553939.920910314,197861.11111110926,22587886.680169571,1327.6011766975309,51565636.516203709,51565680.646990746,10304980.081018521,7448.8888888888896,8.8261574074074076,41253207.546296299,41253242.85092593,44.130787037037038]
[null,null,null,null,null,null,61,"2025-02-01",33946.759259259263,6789.3518518518531,47561446.527777784,47602182.638888896,47602223.375000007,448097.22222222225,null,19251061.689814635,163914.35185184999,19285008.449073892,1225.4780092592594,47602182.638888896,47602223.375000007,9512289.3055555578,0,8.1472222222222239,38089893.333333336,38089925.922222227,40.736111111111114]
[null,null,null,null,null,null,62,"2025-03-01",33946.759259259263,6789.3518518518531,43597992.650462963,43638728.761574075,43638766.103009261,407361.11111111112,null,15948183.458718956,129967.59259259072,15982130.217978215,1123.3548418209878,43638728.761574075,43638766.103009261,8719598.5300925933,0,7.4682870370370367,34919130.231481478,34919160.104629636,37.341435185185183]
[null,null,null,null,null,null,63,"2025-04-01",33946.759259259263,6789.3518518518531,39634538.773148149,39675274.884259261,39675308.831018522,366625,null,12645305.227623275,96020.833333331451,12679251.986882534,1021.2316743827161,39675274.884259261,39675308.831018522,7926907.7546296306,0,6.7893518518518521,31748367.129629631,31748394.287037041,33.94675925925926]
[null,null,null,null,null,null,64,"2025-05-01",33946.759259259263,6789.3518518518531,35671084.895833336,35711821.006944448,35711851.559027784,325888.88888888888,null,9342426.9965275954,62074.074074072189,9376373.7557868548,919.10850694444446,35711821.006944448,35711851.559027784,7134216.9791666679,0,6.1104166666666666,28577604.02777778,28577628.46944445,30.552083333333332]
[null,null,null,null,null,null,65,"2025-06-01",{"$f":"IF(G74<=$D$14,$N$9/$D$14*1/(1+$D$20),0)","v":33946.759259259263},6789.3518518518531,{"$f":"IF(G74<=$D$14,N73*$D$17,0)","v":31707631.018518519},31748367.129629631,31748394.287037037,{"$f":"IF(G74<=$D$14,N73-I74-J74,0)","v":285152.77777777775},null,6039548.7654319154,28127.314814812926,{"$f":"IF(G74<=$D$14,I74+P74,0)","v":6073495.5246911747},{"$f":"IF(G74<=$D$14,IF($D$37=\"льготное\",K74,N73*($D$24+3%)/12),0)","v":816.98533950617275},31748367.129629631,31748394.287037037,6341526.2037037043,0,5.4314814814814811,25406840.925925925,25406862.651851851,27.157407407407405]
[null,null,null,null,null,null,66,"2025-07-01",33946.759259259263,{"$f":"IF(G75<=$D$14,I75*$D$20,0)","v":6789.3518518518531},27744177.141203701,{"$f":"IF(G75<=$D$14,SUM(I75:K75),0)","v":27784913.252314813},{"$f":"L75+AA75","v":27784937.015046295},244416.66666666663,null,{"$f":"IF(G74<=$D$14,Q74*$D$17,0)","v":2736670.5343362358},{"$f":"IF(G74<=$D$14,Q74-I75,0)","v":-5819.444444446337},2770617.2935954952,714.86217206790116,{"$f":"L75","v":27784913.252314813},{"$f":"M75","v":27784937.015046295},{"$f":"IF($D$38=\"да\",K75*$D$23,0)","v":5548835.4282407407},{"$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$23,0),0)","v":4.7525462962962957},{"$f":"T75-V75-W75","v":22236077.824074075},{"$f":"U75-W75-X75-V75","v":22236096.834259257},{"$f":"IF(G75<=$D$14,N74*$D$24,0)","v":23.762731481481477}]
[null,null,null,null,null,null,67,"2025-08-01",33946.759259259263,6789.3518518518531,23780723.263888884,23821459.374999996,23821479.743055552,203680.5555555555,null,-566207.69675944338,-39766.2037037056,-532260.93750018417,612.73900462962956,23821459.374999996,23821479.743055552,4756144.6527777771,0,4.0736111111111102,19065314.72222222,19065331.016666666,20.36805555555555]
[null,null,null,null,null,null,68,"2025-09-01",33946.759259259263,6789.3518518518531,19817269.386574071,19858005.497685183,19858022.471064813,162944.44444444438,null,-3869085.9278551228,-73712.96296296487,-3835139.1685958635,510.61583719135791,19858005.497685183,19858022.471064813,3963453.8773148144,0,3.3946759259259256,15894551.620370369,15894565.199074075,16.973379629629626]
[null,null,null,null,null,null,69,"2025-10-01",33946.759259259263,6789.3518518518531,15853815.509259254,15894551.620370366,15894565.199074069,122208.33333333326,null,-7171964.1589508029,-107659.72222222414,-7138017.3996915435,408.4926697530862,15894551.620370366,15894565.199074069,3170763.1018518507,0,2.7157407407407397,12723788.518518515,12723799.381481478,13.578703703703697]
[null,null,null,null,null,null,70,"2025-11-01",33946.759259259263,6789.3518518518531,11890361.631944437,11931097.743055549,11931107.927083327,81472.222222222132,null,-10474842.390046483,-141606.48148148341,-10440895.630787224,306.36950231481461,11931097.743055549,11931107.927083327,2378072.3263888876,0,2.0368055555555542,9553025.4166666605,9553033.5638888832,10.184027777777771]
[null,null,null,null,null,null,71,"2025-12-01",33946.759259259263,6789.3518518518531,7926907.7546296213,7967643.8657407323,7967650.655092584,40736.111111111015,null,-13777720.621142164,-175553.24074074268,-13743773.861882905,204.24633487654299,7967643.8657407323,7967650.655092584,1585381.5509259244,0,1.357870370370369,6382262.3148148078,6382267.7462962894,6.7893518518518441]
[null,null,null,null,null,null,72,"2026-01-01",33946.759259259263,6789.3518518518531,3963453.8773148055,4004189.9884259165,4004193.3831018424,-1.0095391189679503E-10,null,-17080598.852237843,-209500.00000000195,-17046652.092978586,102.12316743827137,4004189.9884259165,4004193.3831018424,792690.77546296117,0,0.67893518518518359,3211499.2129629552,3211501.928703696,3.3946759259259176]
[null,null,null,null,null,null,73,"2026-02-01",0,0,0,0,0,0,null,-20383477.083333522,-209500.00000000195,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,74,"2026-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,75,"2026-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,76,"2026-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,77,"2026-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,"2026-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,79,"2026-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,80,"2026-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,81,"2026-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,82,"2026-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,83,"2026-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,84,"2027-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,"2027-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,86,"2027-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,"2027-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,88,"2027-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,89,"2027-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,90,"2027-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,91,"2027-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,92,"2027-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,"2027-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,94,"2027-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,95,"2027-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,"2028-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,98,"2028-03-01",0,0,0,0,0,0,null,{"$f":"IF(G106<=$D$14,Q106*$D$17,0)","v":0},{"$f":"IF(G106<=$D$14,Q106-I107,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,99,"2028-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,"2028-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,101,"2028-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,102,"2028-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,103,"2028-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,104,"2028-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,105,"2028-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,106,"2028-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,107,"2028-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,108,"2029-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,109,"2029-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,110,"2029-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,111,"2029-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,112,"2029-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,113,"2029-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,"2029-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,115,"2029-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,116,"2029-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,117,"2029-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,118,"2029-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,119,"2029-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,120,"2030-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,121,"2030-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,122,"2030-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,123,"2030-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,124,"2030-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,"2030-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,126,"2030-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,127,"2030-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,128,"2030-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,130,"2030-11-01",0,{"$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":0}]
[null,null,null,null,null,null,131,"2030-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,132,"2031-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,133,"2031-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,134,"2031-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,135,"2031-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,136,"2031-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,137,"2031-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,138,"2031-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,139,"2031-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,140,"2031-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,141,"2031-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,142,"2031-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,143,"2031-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,144,"2032-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,145,"2032-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,146,"2032-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,147,"2032-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,148,"2032-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,149,"2032-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,150,"2032-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,151,"2032-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,152,"2032-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,153,"2032-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,154,"2032-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,155,"2032-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,156,"2033-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,157,"2033-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,158,"2033-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,159,"2033-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,160,"2033-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,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$24+3%)/12),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,162,"2033-07-01",0,0,0,0,0,0,null,{"$f":"IF(G170<=$D$14,Q170*$D$17,0)","v":0},{"$f":"IF(G170<=$D$14,Q170-I171,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,163,"2033-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"2033-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,165,"2033-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,166,"2033-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"2033-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,168,"2034-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"2034-02-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,170,"2034-03-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,171,"2034-04-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,172,"2034-05-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,173,"2034-06-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,174,"2034-07-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"2034-08-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"2034-09-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,177,"2034-10-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,178,"2034-11-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,179,"2034-12-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,180,"2035-01-01",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Лист2","index":6,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["Форма процентов",null,"Налогообложение","налог","НДС","расходы"]
["Аннуитетный",null," ОСН",20,"да","да","Процент по заемным средствам, %",null,null,null,null,"Аванс, %",null,"Собственные средства, %"]
["Дифференцированный",null,"УСН (доход)",6,"нет","нет","Ежемесячный платеж, руб. (только аннуитет)",null,null,null,null,"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"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"УСН (доход 6%)",null,null,null,"не учит"]
[null,null,"УСН (доход минус расход 15%)",null,null,null,"весь лп 15%"]
[null,null,"ЕНВД",null,null,null,"не учит"]
[null,null,"ЕСХН",null,null,null,"весь лп 6% если не платит ндс"]
[null,null,"ПСН",null,null,null,"не учит"]
[null,null,"НПД",null,null,null,"не учит"]
[null,null,"ОСН"]