{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Ввод данных","График платежей","График платежей_ФГКУ","Справочники","Анализ результатов"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6,"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":"Ввод данных","index":0,"n_rows":63,"n_cols":13,"rows_kept":63,"cut":false,"hidden":false,"merged":[[2,9,2,11],[36,9,36,11]]}
[]
[null,null,null,null,null,null,null,null,null,"v. 2.0"]
[null,null,null,null,null,null,null,null,null,"Расчет максимальной суммы кредита для заемщика по продукту \"Военная ипотека\""]
[]
[null,null,null,null,null,null,null,null,null,"поля для ввода-"]
[]
[null,null,null,null,null,null,null,null,null,"поля с результатами расчета-"]
[]
[null,null,null,null,null,null,null,null,null,"Процентная ставка",null,0.115]
[]
[null,null,null,null,null,null,null,null,null,"Дата рождения заемщика",null,"1995-01-02"]
[]
[null,null,null,null,null,null,null,null,null,"Предельная дата выдачи кредита, до:",null,"2017-01-15",{"$f":"IF(L26<Справочники!$O$19,\"Кредит д.б. выдан раньше либо кредитования невозможно\")","v":false}]
[]
[null,null,null,null,null,null,null,null,null,"Срок целевого жилищного займа (ЦЖЗ) согласно свидетельству, до: ",null,"2040-02-01"]
[]
[null,null,null,null,null,null,null,null,null,"При изменении любых вводных параметоров необходимо нажать кнопку пересчета суммы кредита"]
[]
[null,null,null,null,null,null,null,null,null,"Расчетная максимальная сумма кредита для заемщика, руб.",null,2810000]
[]
[null,null,null,null,null,null,null,null,null,"Максимальная сумма кредита, руб.",null,{"$f":"IF(MIN(L19,VLOOKUP($L$9,Справочники!$Q$3:$S$4,3,FALSE))<Справочники!$R$7,0,MIN(L19,VLOOKUP($L$9,Справочники!$Q$3:$S$4,3,FALSE)))","v":2100000}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Предельная дата выдачи кредита (дата договора + 2 мес.), до:"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Срок кредитного договора, мес. с даты выдачи кредита \"&IF(L26<Справочники!$O$19,\"(min 36 мес.)\",\"\")","v":"Срок кредитного договора, мес. с даты выдачи кредита "},null,{"$f":"DATEDIF(L13,L30,\"M\")+1","v":277},{"$f":"IF(L26<Справочники!$O$19,\"Срок кредита меньше допустимого\")","v":false}]
[]
[null,null,null,null,null,null,null,null,null,"Возраст заемщика на дату выдачи кредита",null,{"$f":"DATEDIF($L$11,$L$13,\"Y\")& \" г \"&DATEDIF($L$11,$L$13,\"M\")-_xlfn.FLOOR.MATH(DATEDIF($L$11,$L$13,\"M\"),12)&\" м\"","v":"22 г 0 м"}]
[]
[null,null,null,null,null,null,null,null,null,"Срок кредитного договора, по:",{"$f":"IFERROR(IF(DATEDIF(L24,L30,\"M\")<Справочники!$O$9,\"!\",\"\"),\"!\")","v":""},{"$f":"EOMONTH(L15,-1)","v":"2040-01-31"}]
[]
[null,null,null,null,null,null,null,null,null,"Возраст заемщика на дату окончания кредитного договора, мес.",null,{"$f":"DATEDIF($L$11,$L$30,\"Y\")& \" г \"&DATEDIF($L$11,$L$30,\"M\")-_xlfn.FLOOR.MATH(DATEDIF($L$11,$L$30,\"M\"),12)&\" м\"","v":"45 г 0 м"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Выбор условий кредитования"]
[]
[null,null,null,null,null,null,null,null,null,"Запрашиваемая сумма кредита, руб.",null,null,{"$f":"IF(L39>L21,\"Превышение максимальной суммы\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Общая сумма накоплений участника НИС на дату подписания договора, руб."]
[]
[null,null,null,null,null,null,null,null,null,"Счет для получения заемщиком накоплений открыт в банке:"]
[]
[null,null,null,null,null,null,null,null,null,"Максимальная сумма накоплений для оплаты первоначального взноса, руб.",null,{"$f":"MIN(IF(L43=\"Иной\",Справочники!$O$3, $L$41),L41)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Сумма неиспользованных накоплений, на которую возможно увеличить сумму кредита",null,{"$f":"MIN(L41-L45,Справочники!$O$15)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Увеличить сумму кредита, на неиспользованную сумму накоплений?"]
[]
[null,null,null,null,null,null,null,null,null,"Решение заемщика о сумме накоплений для оплаты первоначального взноса, руб.",null,null,{"$f":"IF(L51>L45,\"Решение превышает сумму для использования накоплений\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Собственные средства заемщика, руб."]
[]
[null,null,null,null,null,null,null,null,null,"Общая сумма первоначального взноса, руб.",null,{"$f":"L51+L53","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Расчет: сумма кредита + накопления + средства заемщика",null,{"$f":"L39+L51++L53","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Оценочная стоимость жилья, руб.",null,null,{"$f":"IF(L39+L51>L59,\"Кредит+Накопления > Оценки\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Стоимость жилья по договору купли-продажи, руб.",null,null,{"$f":"IF(L39+L55<>L61,\"Кредит+Первоначальный взнос≠Стоимости жилья\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Коэффициент Кредит/Залог, %",null,{"$f":"IFERROR(L39/L61,0)","v":0},{"$f":"IF($L$63>80%,\"превышение К/З\",\"\")","v":""}]

{"sheet":"График платежей","index":1,"n_rows":370,"n_cols":23,"rows_kept":370,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,2810000]
[null,"Ставка",null,{"$f":"'Ввод данных'!$L$9","v":0.115}]
[null,"Максимальный срок кредита.",null,{"$f":"'Ввод данных'!$L$30","v":"2040-01-31"}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,V11:V370,0)","v":{"$error":"#N/A"}}]
[null,"Остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D5,$G$11:$O$370,8,TRUE)","v":2934526.1009190772}]
[null,"Расчетная дата полного погашения",null,{"$f":"VLOOKUP(D6,$F$11:$H$370,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"График платежей"]
[null,"Возраст заемщика на дату погашения кредита",null,{"$f":"YEARFRAC('Ввод данных'!L11,$D$8)","v":{"$error":"#N/A"}},null,null,"Начало процентного периода","Конец месяца (процентного периода)","Процентный период, дн.","День недели","Первый рабочий день нового месяца","Кол-во дней в году","Платеж ","Общий долга на начало","ОД на начало","Накопленные %% на начало","Начислено за месяц","Погашение ОД","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","ОД на конец периода","Накопленные %% на конец периода"]
[]
[null,null,null,null,null,1,{"$f":"'Ввод данных'!$L$13","v":"2017-01-15"},{"$f":"EOMONTH(G11,0)","v":"2017-01-31"},{"$f":"H11-G11","v":16},{"$f":"WEEKDAY(H11,11)","v":2},{"$f":"WORKDAY(H11,IF(OR(J11=6,J11=7),1,0))","v":"2017-01-31"},{"$f":"VLOOKUP(YEAR(G11),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G11),Справочники!$C$3:$D$33,2,FALSE)","v":21678},{"$f":"O11+P11","v":2810000},{"$f":"D3","v":2810000},0,{"$f":"O11*$D$4/L11*I11","v":14165.479452054795},0,0,0,{"$f":"MAX(Q11-S11,0)","v":14165.479452054795},{"$f":"O11-R11","v":2810000},{"$f":"P11+U11-T11","v":14165.479452054795}]
[null,null,null,null,null,2,{"$f":"H11+1","v":"2017-02-01"},{"$f":"EOMONTH(G12,0)","v":"2017-02-28"},{"$f":"H12-G12+1","v":28},{"$f":"WEEKDAY(H12,11)","v":2},{"$f":"WORKDAY(H12,IF(OR(J12=6,J12=7),1,0))","v":"2017-02-28"},{"$f":"VLOOKUP(YEAR(G12),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G12),Справочники!$C$3:$D$33,2,FALSE)+MIN(W11,M11)","v":35843.479452054795},{"$f":"O12+P12","v":2824165.4794520549},{"$f":"V11","v":2810000},{"$f":"W11","v":14165.479452054795},{"$f":"O12*$D$4/L12*I12","v":24789.589041095889},{"$f":"MIN(M12-T12-S12,O12)","v":0},{"$f":"MIN(M12-T12,Q12)","v":21678},{"$f":"MIN(M12,P12)","v":14165.479452054795},{"$f":"MAX(Q12-S12,0)","v":3111.5890410958891},{"$f":"O12-R12","v":2810000},3111.5890410958891]
[null,null,null,null,null,3,{"$f":"H12+1","v":"2017-03-01"},"2017-03-31",{"$f":"H13-G13+1","v":31},5,"2017-03-31",{"$f":"VLOOKUP(YEAR(G13),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G13),Справочники!$C$3:$D$33,2,FALSE)+IF('Ввод данных'!$L$49=\"да\",'Ввод данных'!$L$47,0)","v":21678},2813111.5890410957,{"$f":"V12","v":2810000},3111.5890410958891,{"$f":"O13*$D$4/L13*I13","v":27445.616438356166},0,18566.410958904111,3111.5890410958891,{"$f":"MAX(Q13-S13,0)","v":8879.2054794520554},2810000,8879.2054794520554]
[null,null,null,null,null,4,"2017-04-01","2017-04-30",30,7,"2017-05-01",{"$f":"VLOOKUP(YEAR(G14),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G14),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2818879.2054794519,2810000,8879.2054794520554,26560.273972602739,0,12798.794520547945,8879.2054794520554,13761.479452054795,2810000,13761.479452054795]
[null,null,null,null,null,5,"2017-05-01","2017-05-31",31,3,"2017-05-31",{"$f":"VLOOKUP(YEAR(G15),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G15),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2823761.4794520549,2810000,13761.479452054795,27445.616438356166,0,7916.5205479452052,13761.479452054795,19529.095890410961,2810000,19529.095890410965]
[null,null,null,null,null,6,"2017-06-01","2017-06-30",30,5,"2017-06-30",{"$f":"VLOOKUP(YEAR(G16),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G16),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2829529.0958904112,2810000,19529.095890410965,26560.273972602739,0,2148.9041095890352,19529.095890410965,24411.369863013704,2810000,24411.369863013701]
[null,null,null,null,null,7,"2017-07-01","2017-07-31",31,1,"2017-07-31",{"$f":"VLOOKUP(YEAR(G17),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G17),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2834411.3698630137,{"$f":"V16","v":2810000},{"$f":"W16","v":24411.369863013701},27445.616438356166,0,0,21678,{"$f":"MAX(Q17-S17,0)","v":27445.616438356166},2810000,30178.986301369863]
[null,null,null,null,null,8,"2017-08-01","2017-08-31",31,4,"2017-08-31",{"$f":"VLOOKUP(YEAR(G18),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G18),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2840178.98630137,{"$f":"V17","v":2810000},{"$f":"W17","v":30178.986301369863},27445.616438356166,0,0,21678,27445.616438356166,2810000,35946.602739726033]
[null,null,null,null,null,9,"2017-09-01","2017-09-30",30,6,"2017-10-02",{"$f":"VLOOKUP(YEAR(G19),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G19),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2845946.6027397262,2810000,35946.602739726033,26560.273972602739,0,0,21678,26560.273972602739,2810000,40828.876712328769]
[null,null,null,null,null,10,"2017-10-01","2017-10-31",31,2,"2017-10-31",{"$f":"VLOOKUP(YEAR(G20),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G20),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2850828.8767123288,2810000,40828.876712328769,27445.616438356166,0,0,21678,27445.616438356166,2810000,46596.493150684939]
[null,null,null,null,null,11,"2017-11-01","2017-11-30",30,4,"2017-11-30",{"$f":"VLOOKUP(YEAR(G21),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G21),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2856596.493150685,2810000,46596.493150684939,26560.273972602739,0,0,21678,26560.273972602739,2810000,51478.767123287675]
[null,null,null,null,null,12,"2017-12-01","2017-12-31",31,7,"2018-01-01",{"$f":"VLOOKUP(YEAR(G22),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G22),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2861478.7671232875,2810000,51478.767123287675,27445.616438356166,0,0,21678,27445.616438356166,2810000,57246.383561643845]
[null,null,null,null,null,13,"2018-01-01","2018-01-31",31,3,"2018-01-31",{"$f":"VLOOKUP(YEAR(G23),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G23),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2867246.3835616438,{"$f":"V22","v":2810000},{"$f":"W22","v":57246.383561643845},27445.616438356166,0,0,21678,27445.616438356166,2810000,63014.000000000015]
[null,null,null,null,null,14,"2018-02-01","2018-02-28",28,3,"2018-02-28",{"$f":"VLOOKUP(YEAR(G24),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G24),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2873014,2810000,63014.000000000015,24789.589041095889,0,0,21678,24789.589041095889,2810000,66125.589041095896]
[null,null,null,null,null,15,"2018-03-01","2018-03-31",31,6,"2018-04-02",{"$f":"VLOOKUP(YEAR(G25),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G25),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2876125.5890410957,2810000,66125.589041095896,27445.616438356166,0,0,21678,27445.616438356166,2810000,71893.205479452066]
[null,null,null,null,null,16,"2018-04-01","2018-04-30",30,1,"2018-04-30",{"$f":"VLOOKUP(YEAR(G26),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G26),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2881893.2054794519,2810000,71893.205479452066,26560.273972602739,0,0,21678,26560.273972602739,2810000,76775.479452054802]
[null,null,null,null,null,17,"2018-05-01","2018-05-31",31,4,"2018-05-31",{"$f":"VLOOKUP(YEAR(G27),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G27),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2886775.4794520549,2810000,76775.479452054802,27445.616438356166,0,0,21678,27445.616438356166,2810000,82543.095890410972]
[null,null,null,null,null,18,"2018-06-01","2018-06-30",30,6,"2018-07-02",{"$f":"VLOOKUP(YEAR(G28),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G28),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2892543.0958904112,2810000,82543.095890410972,26560.273972602739,0,0,21678,26560.273972602739,2810000,87425.369863013708]
[null,null,null,null,null,19,"2018-07-01","2018-07-31",31,2,"2018-07-31",{"$f":"VLOOKUP(YEAR(G29),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G29),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2897425.3698630137,2810000,87425.369863013708,27445.616438356166,0,0,21678,27445.616438356166,2810000,93192.986301369878]
[null,null,null,null,null,20,"2018-08-01","2018-08-31",31,5,"2018-08-31",{"$f":"VLOOKUP(YEAR(G30),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G30),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2903192.98630137,2810000,93192.986301369878,27445.616438356166,0,0,21678,27445.616438356166,2810000,98960.602739726048]
[null,null,null,null,null,21,"2018-09-01","2018-09-30",30,7,"2018-10-01",{"$f":"VLOOKUP(YEAR(G31),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G31),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2908960.6027397262,2810000,98960.602739726048,26560.273972602739,0,0,21678,26560.273972602739,2810000,103842.87671232878]
[null,null,null,null,null,22,"2018-10-01","2018-10-31",31,3,"2018-10-31",{"$f":"VLOOKUP(YEAR(G32),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G32),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2913842.8767123288,2810000,103842.87671232878,27445.616438356166,0,0,21678,27445.616438356166,2810000,109610.49315068495]
[null,null,null,null,null,23,"2018-11-01","2018-11-30",30,5,"2018-11-30",{"$f":"VLOOKUP(YEAR(G33),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G33),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2919610.493150685,2810000,109610.49315068495,26560.273972602739,0,0,21678,26560.273972602739,2810000,114492.76712328769]
[null,null,null,null,null,24,"2018-12-01","2018-12-31",31,1,"2018-12-31",{"$f":"VLOOKUP(YEAR(G34),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G34),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2924492.7671232875,2810000,114492.76712328769,27445.616438356166,0,0,21678,27445.616438356166,2810000,120260.38356164386]
[null,null,null,null,null,25,"2019-01-01","2019-01-31",31,4,"2019-01-31",{"$f":"VLOOKUP(YEAR(G35),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G35),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2930260.3835616438,2810000,120260.38356164386,27445.616438356166,0,0,21678,27445.616438356166,2810000,126028.00000000003]
[null,null,null,null,null,26,"2019-02-01","2019-02-28",28,4,"2019-02-28",{"$f":"VLOOKUP(YEAR(G36),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G36),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2936028,2810000,126028.00000000003,24789.589041095889,0,0,21678,24789.589041095889,2810000,129139.58904109593]
[null,null,null,null,null,27,"2019-03-01","2019-03-31",31,7,"2019-04-01",{"$f":"VLOOKUP(YEAR(G37),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G37),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2939139.5890410962,2810000,129139.58904109593,27445.616438356166,0,0,21678,27445.616438356166,2810000,134907.2054794521]
[null,null,null,null,null,28,"2019-04-01","2019-04-30",30,2,"2019-04-30",{"$f":"VLOOKUP(YEAR(G38),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G38),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2944907.2054794519,2810000,134907.2054794521,26560.273972602739,0,0,21678,26560.273972602739,2810000,139789.47945205483]
[null,null,null,null,null,29,"2019-05-01","2019-05-31",31,5,"2019-05-31",{"$f":"VLOOKUP(YEAR(G39),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G39),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2949789.4794520549,2810000,139789.47945205483,27445.616438356166,0,0,21678,27445.616438356166,2810000,145557.095890411]
[null,null,null,null,null,30,"2019-06-01","2019-06-30",30,7,"2019-07-01",{"$f":"VLOOKUP(YEAR(G40),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G40),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2955557.0958904112,2810000,145557.095890411,26560.273972602739,0,0,21678,26560.273972602739,2810000,150439.36986301374]
[null,null,null,null,null,31,"2019-07-01","2019-07-31",31,3,"2019-07-31",{"$f":"VLOOKUP(YEAR(G41),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G41),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2960439.3698630137,2810000,150439.36986301374,27445.616438356166,0,0,21678,27445.616438356166,2810000,156206.98630136991]
[null,null,null,null,null,32,"2019-08-01","2019-08-31",31,6,"2019-09-02",{"$f":"VLOOKUP(YEAR(G42),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G42),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2966206.98630137,2810000,156206.98630136991,27445.616438356166,0,0,21678,27445.616438356166,2810000,161974.60273972608]
[null,null,null,null,null,33,"2019-09-01","2019-09-30",30,1,"2019-09-30",{"$f":"VLOOKUP(YEAR(G43),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G43),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2971974.6027397262,2810000,161974.60273972608,26560.273972602739,0,0,21678,26560.273972602739,{"$f":"O43-R43","v":2810000},{"$f":"P43+U43-T43","v":166856.87671232881}]
[null,null,null,null,null,34,"2019-10-01","2019-10-31",31,4,"2019-10-31",{"$f":"VLOOKUP(YEAR(G44),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G44),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2976856.8767123288,2810000,166856.87671232881,27445.616438356166,0,0,21678,27445.616438356166,2810000,172624.49315068498]
[null,null,null,null,null,35,"2019-11-01","2019-11-30",30,6,"2019-12-02",{"$f":"VLOOKUP(YEAR(G45),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G45),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2982624.493150685,2810000,172624.49315068498,26560.273972602739,0,0,21678,26560.273972602739,2810000,177506.76712328772]
[null,null,null,null,null,36,"2019-12-01","2019-12-31",31,2,"2019-12-31",{"$f":"VLOOKUP(YEAR(G46),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G46),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2987506.7671232875,2810000,177506.76712328772,27445.616438356166,0,0,21678,27445.616438356166,2810000,183274.38356164389]
[null,null,null,null,null,37,"2020-01-01","2020-01-31",31,5,"2020-01-31",{"$f":"VLOOKUP(YEAR(G47),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G47),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2993274.3835616438,2810000,183274.38356164389,27370.628415300547,0,0,21678,27370.628415300547,2810000,188967.01197694443]
[null,null,null,null,null,38,"2020-02-01","2020-02-29",29,6,"2020-03-02",{"$f":"VLOOKUP(YEAR(G48),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G48),Справочники!$C$3:$D$33,2,FALSE)","v":21678},2998967.0119769443,2810000,188967.01197694443,25604.781420765026,0,0,21678,25604.781420765026,2810000,192893.79339770947]
[null,null,null,null,null,39,"2020-03-01","2020-03-31",31,2,"2020-03-31",{"$f":"VLOOKUP(YEAR(G49),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G49),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3002893.7933977093,2810000,192893.79339770947,27370.628415300547,0,0,21678,27370.628415300547,2810000,198586.42181301001]
[null,null,null,null,null,40,"2020-04-01","2020-04-30",30,4,"2020-04-30",{"$f":"VLOOKUP(YEAR(G50),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G50),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3008586.4218130102,2810000,198586.42181301001,26487.704918032789,0,0,21678,26487.704918032789,2810000,203396.12673104281]
[null,null,null,null,null,41,"2020-05-01","2020-05-31",31,7,"2020-06-01",{"$f":"VLOOKUP(YEAR(G51),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G51),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3013396.1267310428,2810000,203396.12673104281,27370.628415300547,0,0,21678,27370.628415300547,2810000,209088.75514634335]
[null,null,null,null,null,42,"2020-06-01","2020-06-30",30,2,"2020-06-30",{"$f":"VLOOKUP(YEAR(G52),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G52),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3019088.7551463433,2810000,209088.75514634335,26487.704918032789,0,0,21678,26487.704918032789,2810000,213898.46006437612]
[null,null,null,null,null,43,"2020-07-01","2020-07-31",31,5,"2020-07-31",{"$f":"VLOOKUP(YEAR(G53),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G53),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3023898.4600643762,2810000,213898.46006437612,27370.628415300547,0,0,21678,27370.628415300547,2810000,219591.08847967666]
[null,null,null,null,null,44,"2020-08-01","2020-08-31",31,1,"2020-08-31",{"$f":"VLOOKUP(YEAR(G54),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G54),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3029591.0884796767,2810000,219591.08847967666,27370.628415300547,0,0,21678,27370.628415300547,2810000,225283.7168949772]
[null,null,null,null,null,45,"2020-09-01","2020-09-30",30,3,"2020-09-30",{"$f":"VLOOKUP(YEAR(G55),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G55),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3035283.7168949773,2810000,225283.7168949772,26487.704918032789,0,0,21678,26487.704918032789,2810000,230093.42181301001]
[null,null,null,null,null,46,"2020-10-01","2020-10-31",31,6,"2020-11-02",{"$f":"VLOOKUP(YEAR(G56),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G56),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3040093.4218130102,2810000,230093.42181301001,27370.628415300547,0,0,21678,27370.628415300547,2810000,235786.05022831055]
[null,null,null,null,null,47,"2020-11-01","2020-11-30",30,1,"2020-11-30",{"$f":"VLOOKUP(YEAR(G57),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G57),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3045786.0502283107,2810000,235786.05022831055,26487.704918032789,0,0,21678,26487.704918032789,2810000,240595.75514634332]
[null,null,null,null,null,48,"2020-12-01","2020-12-31",31,4,"2020-12-31",{"$f":"VLOOKUP(YEAR(G58),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G58),Справочники!$C$3:$D$33,2,FALSE)","v":21678},3050595.7551463433,2810000,240595.75514634332,27370.628415300547,0,0,21678,27370.628415300547,2810000,246288.38356164389]
[null,null,null,null,null,49,"2021-01-01","2021-01-31",31,7,"2021-02-01",{"$f":"VLOOKUP(YEAR(G59),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G59),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3056288.3835616438,2810000,246288.38356164389,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,251383.98200000008]
[null,null,null,null,null,50,"2021-02-01","2021-02-28",28,7,"2021-03-01",{"$f":"VLOOKUP(YEAR(G60),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G60),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3061383.9819999998,2810000,251383.98200000008,24789.589041095889,0,0,22350.017999999996,24789.589041095889,2810000,253823.55304109596]
[null,null,null,null,null,51,"2021-03-01","2021-03-31",31,3,"2021-03-31",{"$f":"VLOOKUP(YEAR(G61),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G61),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3063823.5530410958,2810000,253823.55304109596,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,258919.15147945215]
[null,null,null,null,null,52,"2021-04-01","2021-04-30",30,5,"2021-04-30",{"$f":"VLOOKUP(YEAR(G62),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G62),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3068919.1514794519,2810000,258919.15147945215,26560.273972602739,0,0,22350.017999999996,26560.273972602739,2810000,263129.4074520549]
[null,null,null,null,null,53,"2021-05-01","2021-05-31",31,1,"2021-05-31",{"$f":"VLOOKUP(YEAR(G63),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G63),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3073129.4074520548,2810000,263129.4074520549,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,268225.00589041109]
[null,null,null,null,null,54,"2021-06-01","2021-06-30",30,3,"2021-06-30",{"$f":"VLOOKUP(YEAR(G64),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G64),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3078225.0058904113,2810000,268225.00589041109,26560.273972602739,0,0,22350.017999999996,26560.273972602739,2810000,272435.26186301385]
[null,null,null,null,null,55,"2021-07-01","2021-07-31",31,6,"2021-08-02",{"$f":"VLOOKUP(YEAR(G65),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G65),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3082435.2618630137,2810000,272435.26186301385,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,277530.86030137003]
[null,null,null,null,null,56,"2021-08-01","2021-08-31",31,2,"2021-08-31",{"$f":"VLOOKUP(YEAR(G66),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G66),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3087530.8603013698,2810000,277530.86030137003,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,282626.45873972622]
[null,null,null,null,null,57,"2021-09-01","2021-09-30",30,4,"2021-09-30",{"$f":"VLOOKUP(YEAR(G67),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G67),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3092626.4587397263,2810000,282626.45873972622,26560.273972602739,0,0,22350.017999999996,26560.273972602739,2810000,286836.71471232898]
[null,null,null,null,null,58,"2021-10-01","2021-10-31",31,7,"2021-11-01",{"$f":"VLOOKUP(YEAR(G68),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G68),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3096836.7147123292,2810000,286836.71471232898,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,291932.31315068516]
[null,null,null,null,null,59,"2021-11-01","2021-11-30",30,2,"2021-11-30",{"$f":"VLOOKUP(YEAR(G69),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G69),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3101932.3131506853,2810000,291932.31315068516,26560.273972602739,0,0,22350.017999999996,26560.273972602739,2810000,296142.56912328792]
[null,null,null,null,null,60,"2021-12-01","2021-12-31",31,5,"2021-12-31",{"$f":"VLOOKUP(YEAR(G70),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G70),Справочники!$C$3:$D$33,2,FALSE)","v":22350.017999999996},3106142.5691232877,2810000,296142.56912328792,27445.616438356166,0,0,22350.017999999996,27445.616438356166,2810000,301238.16756164411]
[null,null,null,null,null,61,"2022-01-01","2022-01-31",31,1,"2022-01-31",{"$f":"VLOOKUP(YEAR(G71),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G71),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3111238.1675616442,2810000,301238.16756164411,27445.616438356166,0,0,23020.518539999997,27445.616438356166,2810000,305663.26546000026]
[null,null,null,null,null,62,"2022-02-01","2022-02-28",28,1,"2022-02-28",{"$f":"VLOOKUP(YEAR(G72),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G72),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3115663.2654600004,2810000,305663.26546000026,24789.589041095889,0,0,23020.518539999997,24789.589041095889,2810000,307432.33596109611]
[null,null,null,null,null,63,"2022-03-01","2022-03-31",31,4,"2022-03-31",{"$f":"VLOOKUP(YEAR(G73),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G73),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3117432.335961096,2810000,307432.33596109611,27445.616438356166,0,0,23020.518539999997,27445.616438356166,2810000,311857.43385945226]
[null,null,null,null,null,64,"2022-04-01","2022-04-30",30,6,"2022-05-02",{"$f":"VLOOKUP(YEAR(G74),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G74),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3121857.4338594521,2810000,311857.43385945226,26560.273972602739,0,0,23020.518539999997,26560.273972602739,2810000,315397.18929205497]
[null,null,null,null,null,65,"2022-05-01","2022-05-31",31,2,"2022-05-31",{"$f":"VLOOKUP(YEAR(G75),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G75),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3125397.1892920551,2810000,315397.18929205497,27445.616438356166,0,0,23020.518539999997,27445.616438356166,{"$f":"O75-R75","v":2810000},{"$f":"P75+U75-T75","v":319822.28719041112}]
[null,null,null,null,null,66,"2022-06-01",{"$f":"EOMONTH(G76,0)","v":"2022-06-30"},{"$f":"H76-G76+1","v":30},{"$f":"WEEKDAY(H76,11)","v":4},{"$f":"WORKDAY(H76,IF(OR(J76=6,J76=7),1,0))","v":"2022-06-30"},{"$f":"VLOOKUP(YEAR(G76),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G76),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},{"$f":"O76+P76","v":3129822.2871904112},2810000,319822.28719041112,{"$f":"O76*$D$4/L76*I76","v":26560.273972602739},{"$f":"MIN(M76-T76-S76,O76)","v":0},{"$f":"MIN(M76-T76,Q76)","v":0},{"$f":"MIN(M76,P76)","v":23020.518539999997},26560.273972602739,2810000,323362.04262301384]
[null,null,null,null,null,67,{"$f":"H76+1","v":"2022-07-01"},"2022-07-31",31,7,"2022-08-01",{"$f":"VLOOKUP(YEAR(G77),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G77),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3133362.0426230137,{"$f":"V76","v":2810000},323362.04262301384,27445.616438356166,0,0,23020.518539999997,{"$f":"MAX(Q77-S77,0)","v":27445.616438356166},2810000,327787.14052136999]
[null,null,null,null,null,68,"2022-08-01","2022-08-31",31,3,"2022-08-31",{"$f":"VLOOKUP(YEAR(G78),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G78),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3137787.1405213699,2810000,327787.14052136999,27445.616438356166,0,0,23020.518539999997,27445.616438356166,2810000,332212.23841972614]
[null,null,null,null,null,69,"2022-09-01","2022-09-30",30,5,"2022-09-30",{"$f":"VLOOKUP(YEAR(G79),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G79),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3142212.238419726,2810000,332212.23841972614,26560.273972602739,0,0,23020.518539999997,26560.273972602739,2810000,335751.99385232886]
[null,null,null,null,null,70,"2022-10-01","2022-10-31",31,1,"2022-10-31",{"$f":"VLOOKUP(YEAR(G80),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G80),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3145751.993852329,2810000,335751.99385232886,27445.616438356166,0,0,23020.518539999997,27445.616438356166,2810000,340177.09175068501]
[null,null,null,null,null,71,"2022-11-01","2022-11-30",30,3,"2022-11-30",{"$f":"VLOOKUP(YEAR(G81),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G81),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3150177.0917506851,2810000,340177.09175068501,26560.273972602739,0,0,23020.518539999997,26560.273972602739,2810000,343716.84718328773]
[null,null,null,null,null,72,"2022-12-01","2022-12-31",31,6,"2023-01-02",{"$f":"VLOOKUP(YEAR(G82),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G82),Справочники!$C$3:$D$33,2,FALSE)","v":23020.518539999997},3153716.8471832876,2810000,343716.84718328773,27445.616438356166,0,0,23020.518539999997,27445.616438356166,2810000,348141.94508164388]
[null,null,null,null,null,73,"2023-01-01","2023-01-31",31,2,"2023-01-31",{"$f":"VLOOKUP(YEAR(G83),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G83),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3158141.9450816438,2810000,348141.94508164388,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,351922.46846088005]
[null,null,null,null,null,74,"2023-02-01","2023-02-28",28,2,"2023-02-28",{"$f":"VLOOKUP(YEAR(G84),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G84),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3161922.4684608802,2810000,351922.46846088005,24789.589041095889,0,0,23665.093059119998,24789.589041095889,2810000,353046.96444285591]
[null,null,null,null,null,75,"2023-03-01","2023-03-31",31,5,"2023-03-31",{"$f":"VLOOKUP(YEAR(G85),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G85),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3163046.9644428557,2810000,353046.96444285591,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,356827.48782209208]
[null,null,null,null,null,76,"2023-04-01","2023-04-30",30,7,"2023-05-01",{"$f":"VLOOKUP(YEAR(G86),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G86),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3166827.4878220921,2810000,356827.48782209208,26560.273972602739,0,0,23665.093059119998,26560.273972602739,2810000,359722.66873557481]
[null,null,null,null,null,77,"2023-05-01","2023-05-31",31,3,"2023-05-31",{"$f":"VLOOKUP(YEAR(G87),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G87),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3169722.6687355749,2810000,359722.66873557481,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,363503.19211481098]
[null,null,null,null,null,78,"2023-06-01","2023-06-30",30,5,"2023-06-30",{"$f":"VLOOKUP(YEAR(G88),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G88),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3173503.1921148109,2810000,363503.19211481098,26560.273972602739,0,0,23665.093059119998,26560.273972602739,2810000,366398.37302829372]
[null,null,null,null,null,79,"2023-07-01","2023-07-31",31,1,"2023-07-31",{"$f":"VLOOKUP(YEAR(G89),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G89),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3176398.3730282937,2810000,366398.37302829372,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,370178.89640752989]
[null,null,null,null,null,80,"2023-08-01","2023-08-31",31,4,"2023-08-31",{"$f":"VLOOKUP(YEAR(G90),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G90),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3180178.8964075297,2810000,370178.89640752989,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,373959.41978676606]
[null,null,null,null,null,81,"2023-09-01","2023-09-30",30,6,"2023-10-02",{"$f":"VLOOKUP(YEAR(G91),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G91),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3183959.4197867662,2810000,373959.41978676606,26560.273972602739,0,0,23665.093059119998,26560.273972602739,2810000,376854.60070024879]
[null,null,null,null,null,82,"2023-10-01","2023-10-31",31,2,"2023-10-31",{"$f":"VLOOKUP(YEAR(G92),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G92),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3186854.600700249,2810000,376854.60070024879,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,380635.12407948496]
[null,null,null,null,null,83,"2023-11-01","2023-11-30",30,4,"2023-11-30",{"$f":"VLOOKUP(YEAR(G93),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G93),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3190635.124079485,2810000,380635.12407948496,26560.273972602739,0,0,23665.093059119998,26560.273972602739,2810000,383530.30499296769]
[null,null,null,null,null,84,"2023-12-01","2023-12-31",31,7,"2024-01-01",{"$f":"VLOOKUP(YEAR(G94),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G94),Справочники!$C$3:$D$33,2,FALSE)","v":23665.093059119998},3193530.3049929678,2810000,383530.30499296769,27445.616438356166,0,0,23665.093059119998,27445.616438356166,2810000,387310.82837220386]
[null,null,null,null,null,85,"2024-01-01","2024-01-31",31,3,"2024-01-31",{"$f":"VLOOKUP(YEAR(G95),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G95),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3197310.8283722037,2810000,387310.82837220386,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,390377.40621578821]
[null,null,null,null,null,86,"2024-02-01","2024-02-29",29,4,"2024-02-29",{"$f":"VLOOKUP(YEAR(G96),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G96),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3200377.4062157883,2810000,390377.40621578821,25604.781420765026,0,0,24304.050571716234,25604.781420765026,2810000,391678.13706483704]
[null,null,null,null,null,87,"2024-03-01","2024-03-31",31,7,"2024-04-01",{"$f":"VLOOKUP(YEAR(G97),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G97),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3201678.1370648369,2810000,391678.13706483704,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,394744.71490842139]
[null,null,null,null,null,88,"2024-04-01","2024-04-30",30,2,"2024-04-30",{"$f":"VLOOKUP(YEAR(G98),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G98),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3204744.7149084215,2810000,394744.71490842139,26487.704918032789,0,0,24304.050571716234,26487.704918032789,2810000,396928.36925473798]
[null,null,null,null,null,89,"2024-05-01","2024-05-31",31,5,"2024-05-31",{"$f":"VLOOKUP(YEAR(G99),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G99),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3206928.3692547381,2810000,396928.36925473798,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,399994.94709832233]
[null,null,null,null,null,90,"2024-06-01","2024-06-30",30,7,"2024-07-01",{"$f":"VLOOKUP(YEAR(G100),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G100),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3209994.9470983222,2810000,399994.94709832233,26487.704918032789,0,0,24304.050571716234,26487.704918032789,2810000,402178.60144463892]
[null,null,null,null,null,91,"2024-07-01","2024-07-31",31,3,"2024-07-31",{"$f":"VLOOKUP(YEAR(G101),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G101),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3212178.6014446388,2810000,402178.60144463892,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,405245.17928822327]
[null,null,null,null,null,92,"2024-08-01","2024-08-31",31,6,"2024-09-02",{"$f":"VLOOKUP(YEAR(G102),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G102),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3215245.1792882234,2810000,405245.17928822327,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,408311.75713180762]
[null,null,null,null,null,93,"2024-09-01","2024-09-30",30,1,"2024-09-30",{"$f":"VLOOKUP(YEAR(G103),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G103),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3218311.7571318075,2810000,408311.75713180762,26487.704918032789,0,0,24304.050571716234,26487.704918032789,2810000,410495.41147812421]
[null,null,null,null,null,94,"2024-10-01","2024-10-31",31,4,"2024-10-31",{"$f":"VLOOKUP(YEAR(G104),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G104),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3220495.4114781241,2810000,410495.41147812421,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,413561.98932170856]
[null,null,null,null,null,95,"2024-11-01","2024-11-30",30,6,"2024-12-02",{"$f":"VLOOKUP(YEAR(G105),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G105),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3223561.9893217087,2810000,413561.98932170856,26487.704918032789,0,0,24304.050571716234,26487.704918032789,2810000,415745.64366802515]
[null,null,null,null,null,96,"2024-12-01","2024-12-31",31,2,"2024-12-31",{"$f":"VLOOKUP(YEAR(G106),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G106),Справочники!$C$3:$D$33,2,FALSE)","v":24304.050571716234},3225745.6436680253,2810000,415745.64366802515,27370.628415300547,0,0,24304.050571716234,27370.628415300547,2810000,418812.2215116095]
[null,null,null,null,null,97,"2025-01-01","2025-01-31",31,5,"2025-01-31",{"$f":"VLOOKUP(YEAR(G107),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G107),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3228812.2215116094,2810000,418812.2215116095,27445.616438356166,0,0,24838.739684293992,27445.616438356166,{"$f":"O107-R107","v":2810000},{"$f":"P107+U107-T107","v":421419.0982656717}]
[null,null,null,null,null,98,"2025-02-01","2025-02-28",28,5,"2025-02-28",{"$f":"VLOOKUP(YEAR(G108),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G108),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3231419.0982656716,2810000,421419.0982656717,24789.589041095889,0,0,24838.739684293992,24789.589041095889,2810000,421369.94762247358]
[null,null,null,null,null,99,"2025-03-01","2025-03-31",31,1,"2025-03-31",{"$f":"VLOOKUP(YEAR(G109),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G109),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3231369.9476224734,2810000,421369.94762247358,27445.616438356166,0,0,24838.739684293992,27445.616438356166,2810000,423976.82437653578]
[null,null,null,null,null,100,"2025-04-01","2025-04-30",30,3,"2025-04-30",{"$f":"VLOOKUP(YEAR(G110),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G110),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3233976.8243765356,2810000,423976.82437653578,26560.273972602739,0,0,24838.739684293992,26560.273972602739,2810000,425698.35866484453]
[null,null,null,null,null,101,"2025-05-01","2025-05-31",31,6,"2025-06-02",{"$f":"VLOOKUP(YEAR(G111),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G111),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3235698.3586648447,2810000,425698.35866484453,27445.616438356166,0,0,24838.739684293992,27445.616438356166,2810000,428305.23541890673]
[null,null,null,null,null,102,"2025-06-01","2025-06-30",30,1,"2025-06-30",{"$f":"VLOOKUP(YEAR(G112),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G112),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3238305.2354189069,2810000,428305.23541890673,26560.273972602739,0,0,24838.739684293992,26560.273972602739,2810000,430026.76970721548]
[null,null,null,null,null,103,"2025-07-01","2025-07-31",31,4,"2025-07-31",{"$f":"VLOOKUP(YEAR(G113),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G113),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3240026.7697072155,2810000,430026.76970721548,27445.616438356166,0,0,24838.739684293992,27445.616438356166,2810000,432633.64646127768]
[null,null,null,null,null,104,"2025-08-01","2025-08-31",31,7,"2025-09-01",{"$f":"VLOOKUP(YEAR(G114),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G114),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3242633.6464612777,2810000,432633.64646127768,27445.616438356166,0,0,24838.739684293992,27445.616438356166,2810000,435240.52321533987]
[null,null,null,null,null,105,"2025-09-01","2025-09-30",30,2,"2025-09-30",{"$f":"VLOOKUP(YEAR(G115),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G115),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3245240.52321534,2810000,435240.52321533987,26560.273972602739,0,0,24838.739684293992,26560.273972602739,2810000,436962.05750364863]
[null,null,null,null,null,106,"2025-10-01","2025-10-31",31,5,"2025-10-31",{"$f":"VLOOKUP(YEAR(G116),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G116),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3246962.0575036486,2810000,436962.05750364863,27445.616438356166,0,0,24838.739684293992,27445.616438356166,2810000,439568.93425771082]
[null,null,null,null,null,107,"2025-11-01","2025-11-30",30,7,"2025-12-01",{"$f":"VLOOKUP(YEAR(G117),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G117),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3249568.9342577108,2810000,439568.93425771082,26560.273972602739,0,0,24838.739684293992,26560.273972602739,2810000,441290.46854601958]
[null,null,null,null,null,108,"2025-12-01","2025-12-31",31,3,"2025-12-31",{"$f":"VLOOKUP(YEAR(G118),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G118),Справочники!$C$3:$D$33,2,FALSE)","v":24838.739684293992},3251290.4685460194,2810000,441290.46854601958,27445.616438356166,0,0,24838.739684293992,27445.616438356166,2810000,443897.34530008177]
[null,null,null,null,null,109,"2026-01-01","2026-01-31",31,6,"2026-02-02",{"$f":"VLOOKUP(YEAR(G119),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G119),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3253897.3453000817,2810000,443897.34530008177,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,445982.60852077376]
[null,null,null,null,null,110,"2026-02-01","2026-02-28",28,6,"2026-03-02",{"$f":"VLOOKUP(YEAR(G120),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G120),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3255982.6085207737,2810000,445982.60852077376,24789.589041095889,0,0,25360.353217664164,24789.589041095889,2810000,445411.84434420546]
[null,null,null,null,null,111,"2026-03-01","2026-03-31",31,2,"2026-03-31",{"$f":"VLOOKUP(YEAR(G121),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G121),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3255411.8443442052,2810000,445411.84434420546,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,447497.10756489745]
[null,null,null,null,null,112,"2026-04-01","2026-04-30",30,4,"2026-04-30",{"$f":"VLOOKUP(YEAR(G122),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G122),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3257497.1075648973,2810000,447497.10756489745,26560.273972602739,0,0,25360.353217664164,26560.273972602739,2810000,448697.02831983601]
[null,null,null,null,null,113,"2026-05-01","2026-05-31",31,7,"2026-06-01",{"$f":"VLOOKUP(YEAR(G123),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G123),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3258697.0283198361,2810000,448697.02831983601,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,450782.29154052801]
[null,null,null,null,null,114,"2026-06-01","2026-06-30",30,2,"2026-06-30",{"$f":"VLOOKUP(YEAR(G124),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G124),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3260782.2915405282,2810000,450782.29154052801,26560.273972602739,0,0,25360.353217664164,26560.273972602739,2810000,451982.21229546657]
[null,null,null,null,null,115,"2026-07-01","2026-07-31",31,5,"2026-07-31",{"$f":"VLOOKUP(YEAR(G125),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G125),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3261982.2122954666,2810000,451982.21229546657,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,454067.47551615856]
[null,null,null,null,null,116,"2026-08-01","2026-08-31",31,1,"2026-08-31",{"$f":"VLOOKUP(YEAR(G126),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G126),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3264067.4755161586,2810000,454067.47551615856,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,456152.73873685056]
[null,null,null,null,null,117,"2026-09-01","2026-09-30",30,3,"2026-09-30",{"$f":"VLOOKUP(YEAR(G127),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G127),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3266152.7387368507,2810000,456152.73873685056,26560.273972602739,0,0,25360.353217664164,26560.273972602739,2810000,457352.65949178912]
[null,null,null,null,null,118,"2026-10-01","2026-10-31",31,6,"2026-11-02",{"$f":"VLOOKUP(YEAR(G128),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G128),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3267352.6594917891,2810000,457352.65949178912,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,459437.92271248112]
[null,null,null,null,null,119,"2026-11-01","2026-11-30",30,1,"2026-11-30",{"$f":"VLOOKUP(YEAR(G129),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G129),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3269437.9227124811,2810000,459437.92271248112,26560.273972602739,0,0,25360.353217664164,26560.273972602739,2810000,460637.84346741968]
[null,null,null,null,null,120,"2026-12-01","2026-12-31",31,4,"2026-12-31",{"$f":"VLOOKUP(YEAR(G130),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G130),Справочники!$C$3:$D$33,2,FALSE)","v":25360.353217664164},3270637.8434674195,2810000,460637.84346741968,27445.616438356166,0,0,25360.353217664164,27445.616438356166,2810000,462723.10668811167]
[null,null,null,null,null,121,"2027-01-01","2027-01-31",31,7,"2027-02-01",{"$f":"VLOOKUP(YEAR(G131),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G131),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3272723.1066881116,2810000,462723.10668811167,27445.616438356166,0,0,25892.92063523511,27445.616438356166,2810000,464275.80249123275]
[null,null,null,null,null,122,"2027-02-01","2027-02-28",28,7,"2027-03-01",{"$f":"VLOOKUP(YEAR(G132),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G132),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3274275.8024912328,2810000,464275.80249123275,24789.589041095889,0,0,25892.92063523511,24789.589041095889,2810000,463172.47089709353]
[null,null,null,null,null,123,"2027-03-01","2027-03-31",31,3,"2027-03-31",{"$f":"VLOOKUP(YEAR(G133),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G133),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3273172.4708970934,2810000,463172.47089709353,27445.616438356166,0,0,25892.92063523511,27445.616438356166,2810000,464725.16670021461]
[null,null,null,null,null,124,"2027-04-01","2027-04-30",30,5,"2027-04-30",{"$f":"VLOOKUP(YEAR(G134),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G134),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3274725.1667002146,2810000,464725.16670021461,26560.273972602739,0,0,25892.92063523511,26560.273972602739,2810000,465392.52003758226]
[null,null,null,null,null,125,"2027-05-01","2027-05-31",31,1,"2027-05-31",{"$f":"VLOOKUP(YEAR(G135),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G135),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3275392.5200375821,2810000,465392.52003758226,27445.616438356166,0,0,25892.92063523511,27445.616438356166,2810000,466945.21584070334]
[null,null,null,null,null,126,"2027-06-01","2027-06-30",30,3,"2027-06-30",{"$f":"VLOOKUP(YEAR(G136),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G136),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3276945.2158407033,2810000,466945.21584070334,26560.273972602739,0,0,25892.92063523511,26560.273972602739,2810000,467612.56917807099]
[null,null,null,null,null,127,"2027-07-01","2027-07-31",31,6,"2027-08-02",{"$f":"VLOOKUP(YEAR(G137),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G137),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3277612.5691780709,2810000,467612.56917807099,27445.616438356166,0,0,25892.92063523511,27445.616438356166,2810000,469165.26498119207]
[null,null,null,null,null,128,"2027-08-01","2027-08-31",31,2,"2027-08-31",{"$f":"VLOOKUP(YEAR(G138),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G138),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3279165.2649811921,2810000,469165.26498119207,27445.616438356166,0,0,25892.92063523511,27445.616438356166,2810000,470717.96078431315]
[null,null,null,null,null,129,"2027-09-01","2027-09-30",30,4,"2027-09-30",{"$f":"VLOOKUP(YEAR(G139),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G139),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3280717.9607843133,2810000,470717.96078431315,26560.273972602739,0,0,25892.92063523511,26560.273972602739,{"$f":"O139-R139","v":2810000},{"$f":"P139+U139-T139","v":471385.3141216808}]
[null,null,null,null,null,130,"2027-10-01",{"$f":"EOMONTH(G140,0)","v":"2027-10-31"},{"$f":"H140-G140+1","v":31},{"$f":"WEEKDAY(H140,11)","v":7},{"$f":"WORKDAY(H140,IF(OR(J140=6,J140=7),1,0))","v":"2027-11-01"},{"$f":"VLOOKUP(YEAR(G140),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G140),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},{"$f":"O140+P140","v":3281385.3141216808},2810000,471385.3141216808,{"$f":"O140*$D$4/L140*I140","v":27445.616438356166},{"$f":"MIN(M140-T140-S140,O140)","v":0},{"$f":"MIN(M140-T140,Q140)","v":0},{"$f":"MIN(M140,P140)","v":25892.92063523511},27445.616438356166,2810000,472938.00992480188]
[null,null,null,null,null,131,{"$f":"H140+1","v":"2027-11-01"},"2027-11-30",30,2,"2027-11-30",{"$f":"VLOOKUP(YEAR(G141),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G141),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3282938.009924802,{"$f":"V140","v":2810000},472938.00992480188,26560.273972602739,0,0,25892.92063523511,{"$f":"MAX(Q141-S141,0)","v":26560.273972602739},2810000,473605.36326216953]
[null,null,null,null,null,132,"2027-12-01","2027-12-31",31,5,"2027-12-31",{"$f":"VLOOKUP(YEAR(G142),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G142),Справочники!$C$3:$D$33,2,FALSE)","v":25892.92063523511},3283605.3632621695,2810000,473605.36326216953,27445.616438356166,0,0,25892.92063523511,27445.616438356166,2810000,475158.05906529061]
[null,null,null,null,null,133,"2028-01-01","2028-01-31",31,1,"2028-01-31",{"$f":"VLOOKUP(YEAR(G143),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G143),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3285158.0590652907,2810000,475158.05906529061,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,476092.01551201614]
[null,null,null,null,null,134,"2028-02-01","2028-02-29",29,2,"2028-02-29",{"$f":"VLOOKUP(YEAR(G144),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G144),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3286092.0155120161,2810000,476092.01551201614,25604.781420765026,0,0,26436.671968575047,25604.781420765026,2810000,475260.12496420613]
[null,null,null,null,null,135,"2028-03-01","2028-03-31",31,5,"2028-03-31",{"$f":"VLOOKUP(YEAR(G145),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G145),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3285260.124964206,2810000,475260.12496420613,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,476194.08141093166]
[null,null,null,null,null,136,"2028-04-01","2028-04-30",30,7,"2028-05-01",{"$f":"VLOOKUP(YEAR(G146),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G146),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3286194.0814109314,2810000,476194.08141093166,26487.704918032789,0,0,26436.671968575047,26487.704918032789,2810000,476245.11436038942]
[null,null,null,null,null,137,"2028-05-01","2028-05-31",31,3,"2028-05-31",{"$f":"VLOOKUP(YEAR(G147),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G147),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3286245.1143603893,2810000,476245.11436038942,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,477179.07080711494]
[null,null,null,null,null,138,"2028-06-01","2028-06-30",30,5,"2028-06-30",{"$f":"VLOOKUP(YEAR(G148),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G148),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3287179.0708071152,2810000,477179.07080711494,26487.704918032789,0,0,26436.671968575047,26487.704918032789,2810000,477230.1037565727]
[null,null,null,null,null,139,"2028-07-01","2028-07-31",31,1,"2028-07-31",{"$f":"VLOOKUP(YEAR(G149),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G149),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3287230.1037565726,2810000,477230.1037565727,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,478164.06020329823]
[null,null,null,null,null,140,"2028-08-01","2028-08-31",31,4,"2028-08-31",{"$f":"VLOOKUP(YEAR(G150),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G150),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3288164.060203298,2810000,478164.06020329823,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,479098.01665002375]
[null,null,null,null,null,141,"2028-09-01","2028-09-30",30,6,"2028-10-02",{"$f":"VLOOKUP(YEAR(G151),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G151),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3289098.0166500239,2810000,479098.01665002375,26487.704918032789,0,0,26436.671968575047,26487.704918032789,2810000,479149.04959948151]
[null,null,null,null,null,142,"2028-10-01","2028-10-31",31,2,"2028-10-31",{"$f":"VLOOKUP(YEAR(G152),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G152),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3289149.0495994817,2810000,479149.04959948151,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,480083.00604620704]
[null,null,null,null,null,143,"2028-11-01","2028-11-30",30,4,"2028-11-30",{"$f":"VLOOKUP(YEAR(G153),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G153),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3290083.0060462072,2810000,480083.00604620704,26487.704918032789,0,0,26436.671968575047,26487.704918032789,2810000,480134.0389956648]
[null,null,null,null,null,144,"2028-12-01","2028-12-31",31,7,"2029-01-01",{"$f":"VLOOKUP(YEAR(G154),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G154),Справочники!$C$3:$D$33,2,FALSE)","v":26436.671968575047},3290134.0389956646,2810000,480134.0389956648,27370.628415300547,0,0,26436.671968575047,27370.628415300547,2810000,481067.99544239033]
[null,null,null,null,null,145,"2029-01-01","2029-01-31",31,3,"2029-01-31",{"$f":"VLOOKUP(YEAR(G155),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G155),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3291067.9954423904,2810000,481067.99544239033,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,481548.20647279994]
[null,null,null,null,null,146,"2029-02-01","2029-02-28",28,3,"2029-02-28",{"$f":"VLOOKUP(YEAR(G156),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G156),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3291548.2064728001,2810000,481548.20647279994,24789.589041095889,0,0,26965.40540794655,24789.589041095889,2810000,479372.39010594925]
[null,null,null,null,null,147,"2029-03-01","2029-03-31",31,6,"2029-04-02",{"$f":"VLOOKUP(YEAR(G157),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G157),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3289372.3901059492,2810000,479372.39010594925,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,479852.60113635886]
[null,null,null,null,null,148,"2029-04-01","2029-04-30",30,1,"2029-04-30",{"$f":"VLOOKUP(YEAR(G158),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G158),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3289852.6011363589,2810000,479852.60113635886,26560.273972602739,0,0,26965.40540794655,26560.273972602739,2810000,479447.46970101504]
[null,null,null,null,null,149,"2029-05-01","2029-05-31",31,4,"2029-05-31",{"$f":"VLOOKUP(YEAR(G159),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G159),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3289447.4697010149,2810000,479447.46970101504,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,479927.68073142465]
[null,null,null,null,null,150,"2029-06-01","2029-06-30",30,6,"2029-07-02",{"$f":"VLOOKUP(YEAR(G160),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G160),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3289927.6807314246,2810000,479927.68073142465,26560.273972602739,0,0,26965.40540794655,26560.273972602739,2810000,479522.54929608083]
[null,null,null,null,null,151,"2029-07-01","2029-07-31",31,2,"2029-07-31",{"$f":"VLOOKUP(YEAR(G161),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G161),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3289522.5492960811,2810000,479522.54929608083,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,480002.76032649045]
[null,null,null,null,null,152,"2029-08-01","2029-08-31",31,5,"2029-08-31",{"$f":"VLOOKUP(YEAR(G162),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G162),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3290002.7603264903,2810000,480002.76032649045,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,480482.97135690006]
[null,null,null,null,null,153,"2029-09-01","2029-09-30",30,7,"2029-10-01",{"$f":"VLOOKUP(YEAR(G163),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G163),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3290482.9713568999,2810000,480482.97135690006,26560.273972602739,0,0,26965.40540794655,26560.273972602739,2810000,480077.83992155624]
[null,null,null,null,null,154,"2029-10-01","2029-10-31",31,3,"2029-10-31",{"$f":"VLOOKUP(YEAR(G164),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G164),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3290077.8399215564,2810000,480077.83992155624,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,480558.05095196585]
[null,null,null,null,null,155,"2029-11-01","2029-11-30",30,5,"2029-11-30",{"$f":"VLOOKUP(YEAR(G165),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G165),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3290558.0509519661,2810000,480558.05095196585,26560.273972602739,0,0,26965.40540794655,26560.273972602739,2810000,480152.91951662203]
[null,null,null,null,null,156,"2029-12-01","2029-12-31",31,1,"2029-12-31",{"$f":"VLOOKUP(YEAR(G166),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G166),Справочники!$C$3:$D$33,2,FALSE)","v":26965.40540794655},3290152.9195166221,2810000,480152.91951662203,27445.616438356166,0,0,26965.40540794655,27445.616438356166,2810000,480633.13054703164]
[null,null,null,null,null,157,"2030-01-01","2030-01-31",31,4,"2030-01-31",{"$f":"VLOOKUP(YEAR(G167),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G167),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3290633.1305470318,2810000,480633.13054703164,27445.616438356166,0,0,27477.748110697532,27445.616438356166,2810000,480600.99887469027]
[null,null,null,null,null,158,"2030-02-01","2030-02-28",28,4,"2030-02-28",{"$f":"VLOOKUP(YEAR(G168),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G168),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3290600.9988746904,2810000,480600.99887469027,24789.589041095889,0,0,27477.748110697532,24789.589041095889,2810000,477912.83980508859]
[null,null,null,null,null,159,"2030-03-01","2030-03-31",31,7,"2030-04-01",{"$f":"VLOOKUP(YEAR(G169),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G169),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3287912.8398050885,2810000,477912.83980508859,27445.616438356166,0,0,27477.748110697532,27445.616438356166,2810000,477880.70813274721]
[null,null,null,null,null,160,"2030-04-01","2030-04-30",30,2,"2030-04-30",{"$f":"VLOOKUP(YEAR(G170),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G170),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3287880.7081327471,2810000,477880.70813274721,26560.273972602739,0,0,27477.748110697532,26560.273972602739,2810000,476963.2339946524]
[null,null,null,null,null,161,"2030-05-01","2030-05-31",31,5,"2030-05-31",{"$f":"VLOOKUP(YEAR(G171),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G171),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3286963.2339946525,2810000,476963.2339946524,27445.616438356166,0,0,27477.748110697532,27445.616438356166,{"$f":"O171-R171","v":2810000},{"$f":"P171+U171-T171","v":476931.10232231102}]
[null,null,null,null,null,162,"2030-06-01","2030-06-30",30,7,"2030-07-01",{"$f":"VLOOKUP(YEAR(G172),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G172),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3286931.1023223111,2810000,476931.10232231102,26560.273972602739,0,0,27477.748110697532,26560.273972602739,2810000,476013.62818421621]
[null,null,null,null,null,163,"2030-07-01","2030-07-31",31,3,"2030-07-31",{"$f":"VLOOKUP(YEAR(G173),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G173),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3286013.6281842161,2810000,476013.62818421621,27445.616438356166,0,0,27477.748110697532,27445.616438356166,2810000,475981.49651187484]
[null,null,null,null,null,164,"2030-08-01","2030-08-31",31,6,"2030-09-02",{"$f":"VLOOKUP(YEAR(G174),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G174),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3285981.4965118747,2810000,475981.49651187484,27445.616438356166,0,0,27477.748110697532,27445.616438356166,2810000,475949.36483953346]
[null,null,null,null,null,165,"2030-09-01","2030-09-30",30,1,"2030-09-30",{"$f":"VLOOKUP(YEAR(G175),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G175),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3285949.3648395333,2810000,475949.36483953346,26560.273972602739,0,0,27477.748110697532,26560.273972602739,2810000,475031.89070143865]
[null,null,null,null,null,166,"2030-10-01","2030-10-31",31,4,"2030-10-31",{"$f":"VLOOKUP(YEAR(G176),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G176),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3285031.8907014388,2810000,475031.89070143865,27445.616438356166,0,0,27477.748110697532,27445.616438356166,2810000,474999.75902909727]
[null,null,null,null,null,167,"2030-11-01","2030-11-30",30,6,"2030-12-02",{"$f":"VLOOKUP(YEAR(G177),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G177),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3284999.7590290974,2810000,474999.75902909727,26560.273972602739,0,0,27477.748110697532,26560.273972602739,2810000,474082.28489100246]
[null,null,null,null,null,168,"2030-12-01","2030-12-31",31,2,"2030-12-31",{"$f":"VLOOKUP(YEAR(G178),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G178),Справочники!$C$3:$D$33,2,FALSE)","v":27477.748110697532},3284082.2848910023,2810000,474082.28489100246,27445.616438356166,0,0,27477.748110697532,27445.616438356166,2810000,474050.15321866109]
[null,null,null,null,null,169,"2031-01-01","2031-01-31",31,5,"2031-01-31",{"$f":"VLOOKUP(YEAR(G179),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G179),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3284050.153218661,2810000,474050.15321866109,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,473468.46658410574]
[null,null,null,null,null,170,"2031-02-01","2031-02-28",28,5,"2031-02-28",{"$f":"VLOOKUP(YEAR(G180),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G180),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3283468.466584106,2810000,473468.46658410574,24789.589041095889,0,0,28027.303072911483,24789.589041095889,2810000,470230.7525522901]
[null,null,null,null,null,171,"2031-03-01","2031-03-31",31,1,"2031-03-31",{"$f":"VLOOKUP(YEAR(G181),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G181),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3280230.75255229,2810000,470230.7525522901,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,469649.06591773476]
[null,null,null,null,null,172,"2031-04-01","2031-04-30",30,3,"2031-04-30",{"$f":"VLOOKUP(YEAR(G182),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G182),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3279649.065917735,2810000,469649.06591773476,26560.273972602739,0,0,28027.303072911483,26560.273972602739,2810000,468182.03681742598]
[null,null,null,null,null,173,"2031-05-01","2031-05-31",31,6,"2031-06-02",{"$f":"VLOOKUP(YEAR(G183),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G183),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3278182.0368174259,2810000,468182.03681742598,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,467600.35018287064]
[null,null,null,null,null,174,"2031-06-01","2031-06-30",30,1,"2031-06-30",{"$f":"VLOOKUP(YEAR(G184),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G184),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3277600.3501828704,2810000,467600.35018287064,26560.273972602739,0,0,28027.303072911483,26560.273972602739,2810000,466133.32108256186]
[null,null,null,null,null,175,"2031-07-01","2031-07-31",31,4,"2031-07-31",{"$f":"VLOOKUP(YEAR(G185),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G185),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3276133.3210825617,2810000,466133.32108256186,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,465551.63444800652]
[null,null,null,null,null,176,"2031-08-01","2031-08-31",31,7,"2031-09-01",{"$f":"VLOOKUP(YEAR(G186),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G186),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3275551.6344480067,2810000,465551.63444800652,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,464969.94781345117]
[null,null,null,null,null,177,"2031-09-01","2031-09-30",30,2,"2031-09-30",{"$f":"VLOOKUP(YEAR(G187),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G187),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3274969.9478134513,2810000,464969.94781345117,26560.273972602739,0,0,28027.303072911483,26560.273972602739,2810000,463502.9187131424]
[null,null,null,null,null,178,"2031-10-01","2031-10-31",31,5,"2031-10-31",{"$f":"VLOOKUP(YEAR(G188),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G188),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3273502.9187131422,2810000,463502.9187131424,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,462921.23207858705]
[null,null,null,null,null,179,"2031-11-01","2031-11-30",30,7,"2031-12-01",{"$f":"VLOOKUP(YEAR(G189),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G189),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3272921.2320785872,2810000,462921.23207858705,26560.273972602739,0,0,28027.303072911483,26560.273972602739,2810000,461454.20297827828]
[null,null,null,null,null,180,"2031-12-01","2031-12-31",31,3,"2031-12-31",{"$f":"VLOOKUP(YEAR(G190),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G190),Справочники!$C$3:$D$33,2,FALSE)","v":28027.303072911483},3271454.2029782785,2810000,461454.20297827828,27445.616438356166,0,0,28027.303072911483,27445.616438356166,2810000,460872.51634372293]
[null,null,null,null,null,181,"2032-01-01","2032-01-31",31,6,"2032-02-02",{"$f":"VLOOKUP(YEAR(G191),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G191),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3270872.5163437231,2810000,460872.51634372293,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,459655.29562465381]
[null,null,null,null,null,182,"2032-02-01","2032-02-29",29,7,"2032-03-01",{"$f":"VLOOKUP(YEAR(G192),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G192),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3269655.2956246538,2810000,459655.29562465381,25604.781420765026,0,0,28587.849134369713,25604.781420765026,2810000,456672.22791104915]
[null,null,null,null,null,183,"2032-03-01","2032-03-31",31,3,"2032-03-31",{"$f":"VLOOKUP(YEAR(G193),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G193),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3266672.227911049,2810000,456672.22791104915,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,455455.00719198002]
[null,null,null,null,null,184,"2032-04-01","2032-04-30",30,5,"2032-04-30",{"$f":"VLOOKUP(YEAR(G194),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G194),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3265455.0071919803,2810000,455455.00719198002,26487.704918032789,0,0,28587.849134369713,26487.704918032789,2810000,453354.86297564313]
[null,null,null,null,null,185,"2032-05-01","2032-05-31",31,1,"2032-05-31",{"$f":"VLOOKUP(YEAR(G195),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G195),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3263354.862975643,2810000,453354.86297564313,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,452137.64225657401]
[null,null,null,null,null,186,"2032-06-01","2032-06-30",30,3,"2032-06-30",{"$f":"VLOOKUP(YEAR(G196),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G196),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3262137.6422565738,2810000,452137.64225657401,26487.704918032789,0,0,28587.849134369713,26487.704918032789,2810000,450037.49804023711]
[null,null,null,null,null,187,"2032-07-01","2032-07-31",31,6,"2032-08-02",{"$f":"VLOOKUP(YEAR(G197),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G197),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3260037.498040237,2810000,450037.49804023711,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,448820.27732116799]
[null,null,null,null,null,188,"2032-08-01","2032-08-31",31,2,"2032-08-31",{"$f":"VLOOKUP(YEAR(G198),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G198),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3258820.2773211682,2810000,448820.27732116799,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,447603.05660209886]
[null,null,null,null,null,189,"2032-09-01","2032-09-30",30,4,"2032-09-30",{"$f":"VLOOKUP(YEAR(G199),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G199),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3257603.056602099,2810000,447603.05660209886,26487.704918032789,0,0,28587.849134369713,26487.704918032789,2810000,445502.91238576197]
[null,null,null,null,null,190,"2032-10-01","2032-10-31",31,7,"2032-11-01",{"$f":"VLOOKUP(YEAR(G200),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G200),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3255502.9123857617,2810000,445502.91238576197,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,444285.69166669284]
[null,null,null,null,null,191,"2032-11-01","2032-11-30",30,2,"2032-11-30",{"$f":"VLOOKUP(YEAR(G201),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G201),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3254285.691666693,2810000,444285.69166669284,26487.704918032789,0,0,28587.849134369713,26487.704918032789,2810000,442185.54745035595]
[null,null,null,null,null,192,"2032-12-01","2032-12-31",31,5,"2032-12-31",{"$f":"VLOOKUP(YEAR(G202),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G202),Справочники!$C$3:$D$33,2,FALSE)","v":28587.849134369713},3252185.5474503562,2810000,442185.54745035595,27370.628415300547,0,0,28587.849134369713,27370.628415300547,2810000,440968.32673128683]
[null,null,null,null,null,193,"2033-01-01","2033-01-31",31,1,"2033-01-31",{"$f":"VLOOKUP(YEAR(G203),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G203),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3250968.3267312869,2810000,440968.32673128683,27445.616438356166,0,0,29159.606117057108,27445.616438356166,2810000,439254.33705258591]
[null,null,null,null,null,194,"2033-02-01",{"$f":"EOMONTH(G204,0)","v":"2033-02-28"},{"$f":"H204-G204+1","v":28},{"$f":"WEEKDAY(H204,11)","v":1},{"$f":"WORKDAY(H204,IF(OR(J204=6,J204=7),1,0))","v":"2033-02-28"},{"$f":"VLOOKUP(YEAR(G204),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G204),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},{"$f":"O204+P204","v":3249254.337052586},2810000,439254.33705258591,{"$f":"O204*$D$4/L204*I204","v":24789.589041095889},{"$f":"MIN(M204-T204-S204,O204)","v":0},{"$f":"MIN(M204-T204,Q204)","v":0},{"$f":"MIN(M204,P204)","v":29159.606117057108},24789.589041095889,2810000,434884.31997662468]
[null,null,null,null,null,195,{"$f":"H204+1","v":"2033-03-01"},"2033-03-31",31,4,"2033-03-31",{"$f":"VLOOKUP(YEAR(G205),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G205),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3244884.3199766246,{"$f":"V204","v":2810000},434884.31997662468,27445.616438356166,0,0,29159.606117057108,{"$f":"MAX(Q205-S205,0)","v":27445.616438356166},2810000,{"$f":"P205+U205-T205","v":433170.33029792376}]
[null,null,null,null,null,196,"2033-04-01","2033-04-30",30,6,"2033-05-02",{"$f":"VLOOKUP(YEAR(G206),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G206),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3243170.3302979236,2810000,433170.33029792376,26560.273972602739,0,0,29159.606117057108,26560.273972602739,2810000,430570.99815346941]
[null,null,null,null,null,197,"2033-05-01","2033-05-31",31,2,"2033-05-31",{"$f":"VLOOKUP(YEAR(G207),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G207),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},{"$f":"O207+P207","v":3240570.9981534695},{"$f":"V206","v":2810000},{"$f":"W206","v":430570.99815346941},27445.616438356166,0,0,29159.606117057108,{"$f":"MAX(Q207-S207,0)","v":27445.616438356166},{"$f":"O207-R207","v":2810000},{"$f":"P207+U207-T207","v":428857.00847476849}]
[null,null,null,null,null,198,"2033-06-01","2033-06-30",30,4,"2033-06-30",{"$f":"VLOOKUP(YEAR(G208),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G208),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3238857.0084747686,2810000,428857.00847476849,26560.273972602739,0,0,29159.606117057108,26560.273972602739,2810000,426257.67633031413]
[null,null,null,null,null,199,"2033-07-01","2033-07-31",31,7,"2033-08-01",{"$f":"VLOOKUP(YEAR(G209),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G209),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3236257.676330314,2810000,426257.67633031413,27445.616438356166,0,0,29159.606117057108,27445.616438356166,2810000,424543.68665161321]
[null,null,null,null,null,200,"2033-08-01","2033-08-31",31,3,"2033-08-31",{"$f":"VLOOKUP(YEAR(G210),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G210),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3234543.6866516131,2810000,424543.68665161321,27445.616438356166,0,0,29159.606117057108,27445.616438356166,2810000,422829.69697291229]
[null,null,null,null,null,201,"2033-09-01","2033-09-30",30,5,"2033-09-30",{"$f":"VLOOKUP(YEAR(G211),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G211),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3232829.6969729122,2810000,422829.69697291229,26560.273972602739,0,0,29159.606117057108,26560.273972602739,2810000,420230.36482845794]
[null,null,null,null,null,202,"2033-10-01","2033-10-31",31,1,"2033-10-31",{"$f":"VLOOKUP(YEAR(G212),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G212),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3230230.3648284581,2810000,420230.36482845794,27445.616438356166,0,0,29159.606117057108,27445.616438356166,2810000,418516.37514975702]
[null,null,null,null,null,203,"2033-11-01","2033-11-30",30,3,"2033-11-30",{"$f":"VLOOKUP(YEAR(G213),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G213),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3228516.3751497571,2810000,418516.37514975702,26560.273972602739,0,0,29159.606117057108,26560.273972602739,2810000,415917.04300530266]
[null,null,null,null,null,204,"2033-12-01","2033-12-31",31,6,"2034-01-02",{"$f":"VLOOKUP(YEAR(G214),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G214),Справочники!$C$3:$D$33,2,FALSE)","v":29159.606117057108},3225917.0430053025,2810000,415917.04300530266,27445.616438356166,0,0,29159.606117057108,27445.616438356166,2810000,414203.05332660174]
[null,null,null,null,null,205,"2034-01-01","2034-01-31",31,2,"2034-01-31",{"$f":"VLOOKUP(YEAR(G215),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G215),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3224203.0533266016,2810000,414203.05332660174,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,411905.87152555969]
[null,null,null,null,null,206,"2034-02-01","2034-02-28",28,2,"2034-02-28",{"$f":"VLOOKUP(YEAR(G216),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G216),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3221905.8715255596,2810000,411905.87152555969,24789.589041095889,0,0,29742.798239398249,24789.589041095889,2810000,406952.66232725733]
[null,null,null,null,null,207,"2034-03-01","2034-03-31",31,5,"2034-03-31",{"$f":"VLOOKUP(YEAR(G217),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G217),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3216952.6623272575,2810000,406952.66232725733,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,404655.48052621528]
[null,null,null,null,null,208,"2034-04-01","2034-04-30",30,7,"2034-05-01",{"$f":"VLOOKUP(YEAR(G218),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G218),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3214655.4805262154,2810000,404655.48052621528,26560.273972602739,0,0,29742.798239398249,26560.273972602739,2810000,401472.95625941979]
[null,null,null,null,null,209,"2034-05-01","2034-05-31",31,3,"2034-05-31",{"$f":"VLOOKUP(YEAR(G219),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G219),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3211472.9562594197,2810000,401472.95625941979,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,399175.77445837774]
[null,null,null,null,null,210,"2034-06-01","2034-06-30",30,5,"2034-06-30",{"$f":"VLOOKUP(YEAR(G220),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G220),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3209175.7744583776,2810000,399175.77445837774,26560.273972602739,0,0,29742.798239398249,26560.273972602739,2810000,395993.25019158225]
[null,null,null,null,null,211,"2034-07-01","2034-07-31",31,1,"2034-07-31",{"$f":"VLOOKUP(YEAR(G221),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G221),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3205993.2501915824,2810000,395993.25019158225,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,393696.0683905402]
[null,null,null,null,null,212,"2034-08-01","2034-08-31",31,4,"2034-08-31",{"$f":"VLOOKUP(YEAR(G222),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G222),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3203696.0683905403,2810000,393696.0683905402,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,391398.88658949814]
[null,null,null,null,null,213,"2034-09-01","2034-09-30",30,6,"2034-10-02",{"$f":"VLOOKUP(YEAR(G223),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G223),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3201398.8865894983,2810000,391398.88658949814,26560.273972602739,0,0,29742.798239398249,26560.273972602739,2810000,388216.36232270265]
[null,null,null,null,null,214,"2034-10-01","2034-10-31",31,2,"2034-10-31",{"$f":"VLOOKUP(YEAR(G224),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G224),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3198216.3623227025,2810000,388216.36232270265,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,385919.1805216606]
[null,null,null,null,null,215,"2034-11-01","2034-11-30",30,4,"2034-11-30",{"$f":"VLOOKUP(YEAR(G225),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G225),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3195919.1805216605,2810000,385919.1805216606,26560.273972602739,0,0,29742.798239398249,26560.273972602739,2810000,382736.65625486511]
[null,null,null,null,null,216,"2034-12-01","2034-12-31",31,7,"2035-01-01",{"$f":"VLOOKUP(YEAR(G226),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G226),Справочники!$C$3:$D$33,2,FALSE)","v":29742.798239398249},3192736.6562548652,2810000,382736.65625486511,27445.616438356166,0,0,29742.798239398249,27445.616438356166,2810000,380439.47445382306]
[null,null,null,null,null,217,"2035-01-01","2035-01-31",31,3,"2035-01-31",{"$f":"VLOOKUP(YEAR(G227),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G227),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3190439.4744538232,2810000,380439.47445382306,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,377547.436687993]
[null,null,null,null,null,218,"2035-02-01","2035-02-28",28,3,"2035-02-28",{"$f":"VLOOKUP(YEAR(G228),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G228),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3187547.4366879929,2810000,377547.436687993,24789.589041095889,0,0,30337.654204186216,24789.589041095889,2810000,371999.37152490264]
[null,null,null,null,null,219,"2035-03-01","2035-03-31",31,6,"2035-04-02",{"$f":"VLOOKUP(YEAR(G229),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G229),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3181999.3715249025,2810000,371999.37152490264,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,369107.33375907259]
[null,null,null,null,null,220,"2035-04-01","2035-04-30",30,1,"2035-04-30",{"$f":"VLOOKUP(YEAR(G230),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G230),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3179107.3337590727,2810000,369107.33375907259,26560.273972602739,0,0,30337.654204186216,26560.273972602739,2810000,365329.95352748909]
[null,null,null,null,null,221,"2035-05-01","2035-05-31",31,4,"2035-05-31",{"$f":"VLOOKUP(YEAR(G231),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G231),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3175329.9535274892,2810000,365329.95352748909,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,362437.91576165904]
[null,null,null,null,null,222,"2035-06-01","2035-06-30",30,6,"2035-07-02",{"$f":"VLOOKUP(YEAR(G232),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G232),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3172437.9157616589,2810000,362437.91576165904,26560.273972602739,0,0,30337.654204186216,26560.273972602739,2810000,358660.53553007555]
[null,null,null,null,null,223,"2035-07-01","2035-07-31",31,2,"2035-07-31",{"$f":"VLOOKUP(YEAR(G233),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G233),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3168660.5355300754,2810000,358660.53553007555,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,355768.49776424549]
[null,null,null,null,null,224,"2035-08-01","2035-08-31",31,5,"2035-08-31",{"$f":"VLOOKUP(YEAR(G234),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G234),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3165768.4977642456,2810000,355768.49776424549,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,352876.45999841543]
[null,null,null,null,null,225,"2035-09-01","2035-09-30",30,7,"2035-10-01",{"$f":"VLOOKUP(YEAR(G235),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G235),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3162876.4599984153,2810000,352876.45999841543,26560.273972602739,0,0,30337.654204186216,26560.273972602739,2810000,349099.07976683194]
[null,null,null,null,null,226,"2035-10-01","2035-10-31",31,3,"2035-10-31",{"$f":"VLOOKUP(YEAR(G236),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G236),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3159099.0797668318,2810000,349099.07976683194,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,346207.04200100189]
[null,null,null,null,null,227,"2035-11-01","2035-11-30",30,5,"2035-11-30",{"$f":"VLOOKUP(YEAR(G237),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G237),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3156207.042001002,2810000,346207.04200100189,26560.273972602739,0,0,30337.654204186216,26560.273972602739,2810000,342429.6617694184]
[null,null,null,null,null,228,"2035-12-01","2035-12-31",31,1,"2035-12-31",{"$f":"VLOOKUP(YEAR(G238),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G238),Справочники!$C$3:$D$33,2,FALSE)","v":30337.654204186216},3152429.6617694185,2810000,342429.6617694184,27445.616438356166,0,0,30337.654204186216,27445.616438356166,2810000,339537.62400358834]
[null,null,null,null,null,229,"2036-01-01","2036-01-31",31,4,"2036-01-31",{"$f":"VLOOKUP(YEAR(G239),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G239),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3149537.6240035882,2810000,339537.62400358834,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,335963.84513061895]
[null,null,null,null,null,230,"2036-02-01","2036-02-29",29,5,"2036-02-29",{"$f":"VLOOKUP(YEAR(G240),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G240),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3145963.8451306191,2810000,335963.84513061895,25604.781420765026,0,0,30944.40728826994,25604.781420765026,2810000,330624.21926311404]
[null,null,null,null,null,231,"2036-03-01","2036-03-31",31,1,"2036-03-31",{"$f":"VLOOKUP(YEAR(G241),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G241),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3140624.219263114,2810000,330624.21926311404,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,327050.44039014465]
[null,null,null,null,null,232,"2036-04-01","2036-04-30",30,3,"2036-04-30",{"$f":"VLOOKUP(YEAR(G242),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G242),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3137050.4403901445,2810000,327050.44039014465,26487.704918032789,0,0,30944.40728826994,26487.704918032789,2810000,322593.7380199075]
[null,null,null,null,null,233,"2036-05-01","2036-05-31",31,6,"2036-06-02",{"$f":"VLOOKUP(YEAR(G243),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G243),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3132593.7380199074,2810000,322593.7380199075,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,319019.95914693811]
[null,null,null,null,null,234,"2036-06-01","2036-06-30",30,1,"2036-06-30",{"$f":"VLOOKUP(YEAR(G244),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G244),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3129019.9591469383,2810000,319019.95914693811,26487.704918032789,0,0,30944.40728826994,26487.704918032789,2810000,314563.25677670096]
[null,null,null,null,null,235,"2036-07-01","2036-07-31",31,4,"2036-07-31",{"$f":"VLOOKUP(YEAR(G245),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G245),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3124563.2567767007,2810000,314563.25677670096,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,310989.47790373157]
[null,null,null,null,null,236,"2036-08-01","2036-08-31",31,7,"2036-09-01",{"$f":"VLOOKUP(YEAR(G246),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G246),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3120989.4779037316,2810000,310989.47790373157,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,307415.69903076219]
[null,null,null,null,null,237,"2036-09-01","2036-09-30",30,2,"2036-09-30",{"$f":"VLOOKUP(YEAR(G247),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G247),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3117415.6990307621,2810000,307415.69903076219,26487.704918032789,0,0,30944.40728826994,26487.704918032789,2810000,302958.99666052504]
[null,null,null,null,null,238,"2036-10-01","2036-10-31",31,5,"2036-10-31",{"$f":"VLOOKUP(YEAR(G248),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G248),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3112958.996660525,2810000,302958.99666052504,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,299385.21778755565]
[null,null,null,null,null,239,"2036-11-01","2036-11-30",30,7,"2036-12-01",{"$f":"VLOOKUP(YEAR(G249),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G249),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3109385.2177875554,2810000,299385.21778755565,26487.704918032789,0,0,30944.40728826994,26487.704918032789,2810000,294928.5154173185]
[null,null,null,null,null,240,"2036-12-01","2036-12-31",31,3,"2036-12-31",{"$f":"VLOOKUP(YEAR(G250),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G250),Справочники!$C$3:$D$33,2,FALSE)","v":30944.40728826994},3104928.5154173183,2810000,294928.5154173185,27370.628415300547,0,0,30944.40728826994,27370.628415300547,2810000,291354.73654434911]
[null,null,null,null,null,241,"2037-01-01","2037-01-31",31,6,"2037-02-02",{"$f":"VLOOKUP(YEAR(G251),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G251),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3101354.7365443492,2810000,291354.73654434911,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,287237.05754866992]
[null,null,null,null,null,242,"2037-02-01","2037-02-28",28,6,"2037-03-02",{"$f":"VLOOKUP(YEAR(G252),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G252),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3097237.0575486701,2810000,287237.05754866992,24789.589041095889,0,0,31563.295434035339,24789.589041095889,2810000,280463.35115573043]
[null,null,null,null,null,243,"2037-03-01","2037-03-31",31,2,"2037-03-31",{"$f":"VLOOKUP(YEAR(G253),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G253),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3090463.3511557304,2810000,280463.35115573043,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,276345.67216005124]
[null,null,null,null,null,244,"2037-04-01","2037-04-30",30,4,"2037-04-30",{"$f":"VLOOKUP(YEAR(G254),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G254),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3086345.6721600513,2810000,276345.67216005124,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,271342.65069861861]
[null,null,null,null,null,245,"2037-05-01","2037-05-31",31,7,"2037-06-01",{"$f":"VLOOKUP(YEAR(G255),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G255),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3081342.6506986185,2810000,271342.65069861861,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,267224.97170293942]
[null,null,null,null,null,246,"2037-06-01","2037-06-30",30,2,"2037-06-30",{"$f":"VLOOKUP(YEAR(G256),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G256),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3077224.9717029394,2810000,267224.97170293942,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,262221.9502415068]
[null,null,null,null,null,247,"2037-07-01","2037-07-31",31,5,"2037-07-31",{"$f":"VLOOKUP(YEAR(G257),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G257),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3072221.950241507,2810000,262221.9502415068,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,258104.27124582764]
[null,null,null,null,null,248,"2037-08-01","2037-08-31",31,1,"2037-08-31",{"$f":"VLOOKUP(YEAR(G258),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G258),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3068104.2712458274,2810000,258104.27124582764,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,253986.59225014845]
[null,null,null,null,null,249,"2037-09-01","2037-09-30",30,3,"2037-09-30",{"$f":"VLOOKUP(YEAR(G259),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G259),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3063986.5922501483,2810000,253986.59225014845,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,248983.57078871588]
[null,null,null,null,null,250,"2037-10-01","2037-10-31",31,6,"2037-11-02",{"$f":"VLOOKUP(YEAR(G260),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G260),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3058983.570788716,2810000,248983.57078871588,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,244865.89179303669]
[null,null,null,null,null,251,"2037-11-01","2037-11-30",30,1,"2037-11-30",{"$f":"VLOOKUP(YEAR(G261),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G261),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3054865.8917930368,2810000,244865.89179303669,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,239862.87033160412]
[null,null,null,null,null,252,"2037-12-01","2037-12-31",31,4,"2037-12-31",{"$f":"VLOOKUP(YEAR(G262),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G262),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3049862.870331604,2810000,239862.87033160412,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,235745.19133592493]
[null,null,null,null,null,253,"2038-01-01","2038-01-31",31,7,"2038-02-01",{"$f":"VLOOKUP(YEAR(G263),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G263),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},{"$f":"O263+P263","v":3045745.1913359249},{"$f":"V262","v":2810000},{"$f":"W262","v":235745.19133592493},27445.616438356166,0,0,31563.295434035339,{"$f":"MAX(Q263-S263,0)","v":27445.616438356166},{"$f":"O263-R263","v":2810000},{"$f":"P263+U263-T263","v":231627.51234024574}]
[null,null,null,null,null,254,"2038-02-01","2038-02-28",28,7,"2038-03-01",{"$f":"VLOOKUP(YEAR(G264),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G264),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3041627.5123402458,2810000,231627.51234024574,24789.589041095889,0,0,31563.295434035339,24789.589041095889,2810000,224853.8059473063]
[null,null,null,null,null,255,"2038-03-01","2038-03-31",31,3,"2038-03-31",{"$f":"VLOOKUP(YEAR(G265),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G265),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3034853.8059473061,2810000,224853.8059473063,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,220736.12695162714]
[null,null,null,null,null,256,"2038-04-01","2038-04-30",30,5,"2038-04-30",{"$f":"VLOOKUP(YEAR(G266),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G266),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3030736.126951627,2810000,220736.12695162714,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,215733.10549019455]
[null,null,null,null,null,257,"2038-05-01","2038-05-31",31,1,"2038-05-31",{"$f":"VLOOKUP(YEAR(G267),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G267),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3025733.1054901946,2810000,215733.10549019455,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,211615.42649451538]
[null,null,null,null,null,258,"2038-06-01",{"$f":"EOMONTH(G268,0)","v":"2038-06-30"},{"$f":"H268-G268+1","v":30},{"$f":"WEEKDAY(H268,11)","v":3},{"$f":"WORKDAY(H268,IF(OR(J268=6,J268=7),1,0))","v":"2038-06-30"},{"$f":"VLOOKUP(YEAR(G268),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G268),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3021615.4264945155,2810000,211615.42649451538,{"$f":"O268*$D$4/L268*I268","v":26560.273972602739},{"$f":"MIN(M268-T268-S268,O268)","v":0},{"$f":"MIN(M268-T268,Q268)","v":0},{"$f":"MIN(M268,P268)","v":31563.295434035339},26560.273972602739,2810000,206612.40503308279]
[null,null,null,null,null,259,{"$f":"H268+1","v":"2038-07-01"},"2038-07-31",31,6,"2038-08-02",{"$f":"VLOOKUP(YEAR(G269),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G269),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3016612.4050330827,2810000,206612.40503308279,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,202494.72603740363]
[null,null,null,null,null,260,"2038-08-01","2038-08-31",31,2,"2038-08-31",{"$f":"VLOOKUP(YEAR(G270),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G270),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3012494.7260374036,2810000,202494.72603740363,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,198377.04704172447]
[null,null,null,null,null,261,"2038-09-01","2038-09-30",30,4,"2038-09-30",{"$f":"VLOOKUP(YEAR(G271),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G271),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3008377.0470417244,2810000,198377.04704172447,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,193374.02558029187]
[null,null,null,null,null,262,"2038-10-01","2038-10-31",31,7,"2038-11-01",{"$f":"VLOOKUP(YEAR(G272),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G272),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},3003374.0255802916,2810000,193374.02558029187,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,189256.34658461271]
[null,null,null,null,null,263,"2038-11-01","2038-11-30",30,2,"2038-11-30",{"$f":"VLOOKUP(YEAR(G273),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G273),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2999256.3465846125,2810000,189256.34658461271,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,184253.32512318011]
[null,null,null,null,null,264,"2038-12-01","2038-12-31",31,5,"2038-12-31",{"$f":"VLOOKUP(YEAR(G274),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G274),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2994253.3251231802,2810000,184253.32512318011,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,180135.64612750095]
[null,null,null,null,null,265,"2039-01-01","2039-01-31",31,1,"2039-01-31",{"$f":"VLOOKUP(YEAR(G275),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G275),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2990135.646127501,2810000,180135.64612750095,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,176017.96713182179]
[null,null,null,null,null,266,"2039-02-01","2039-02-28",28,1,"2039-02-28",{"$f":"VLOOKUP(YEAR(G276),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G276),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2986017.9671318219,2810000,176017.96713182179,24789.589041095889,0,0,31563.295434035339,24789.589041095889,2810000,169244.26073888235]
[null,null,null,null,null,267,"2039-03-01","2039-03-31",31,4,"2039-03-31",{"$f":"VLOOKUP(YEAR(G277),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G277),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2979244.2607388822,2810000,169244.26073888235,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,165126.58174320319]
[null,null,null,null,null,268,"2039-04-01","2039-04-30",30,6,"2039-05-02",{"$f":"VLOOKUP(YEAR(G278),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G278),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2975126.5817432031,2810000,165126.58174320319,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,160123.56028177059]
[null,null,null,null,null,269,"2039-05-01","2039-05-31",31,2,"2039-05-31",{"$f":"VLOOKUP(YEAR(G279),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G279),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2970123.5602817708,2810000,160123.56028177059,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,156005.88128609143]
[null,null,null,null,null,270,"2039-06-01","2039-06-30",30,4,"2039-06-30",{"$f":"VLOOKUP(YEAR(G280),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G280),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2966005.8812860916,2810000,156005.88128609143,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,151002.85982465884]
[null,null,null,null,null,271,"2039-07-01","2039-07-31",31,7,"2039-08-01",{"$f":"VLOOKUP(YEAR(G281),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G281),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2961002.8598246588,2810000,151002.85982465884,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,146885.18082897968]
[null,null,null,null,null,272,"2039-08-01","2039-08-31",31,3,"2039-08-31",{"$f":"VLOOKUP(YEAR(G282),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G282),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2956885.1808289797,2810000,146885.18082897968,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,142767.50183330051]
[null,null,null,null,null,273,"2039-09-01","2039-09-30",30,5,"2039-09-30",{"$f":"VLOOKUP(YEAR(G283),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G283),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2952767.5018333006,2810000,142767.50183330051,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,137764.48037186792]
[null,null,null,null,null,274,"2039-10-01","2039-10-31",31,1,"2039-10-31",{"$f":"VLOOKUP(YEAR(G284),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G284),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2947764.4803718678,2810000,137764.48037186792,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,133646.80137618876]
[null,null,null,null,null,275,"2039-11-01","2039-11-30",30,3,"2039-11-30",{"$f":"VLOOKUP(YEAR(G285),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G285),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2943646.8013761886,2810000,133646.80137618876,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,128643.77991475616]
[null,null,null,null,null,276,"2039-12-01","2039-12-31",31,6,"2040-01-02",{"$f":"VLOOKUP(YEAR(G286),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G286),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2938643.7799147563,2810000,128643.77991475616,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,124526.100919077]
[null,null,null,null,null,277,"2040-01-01","2040-01-31",31,2,"2040-01-31",{"$f":"VLOOKUP(YEAR(G287),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G287),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2934526.1009190772,2810000,124526.100919077,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,120333.43390034221]
[null,null,null,null,null,278,"2040-02-01","2040-02-29",29,3,"2040-02-29",{"$f":"VLOOKUP(YEAR(G288),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G288),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2930333.4339003423,2810000,120333.43390034221,25604.781420765026,0,0,31563.295434035339,25604.781420765026,2810000,114374.91988707191]
[null,null,null,null,null,279,"2040-03-01","2040-03-31",31,6,"2040-04-02",{"$f":"VLOOKUP(YEAR(G289),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G289),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2924374.9198870719,2810000,114374.91988707191,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,110182.25286833712]
[null,null,null,null,null,280,"2040-04-01","2040-04-30",30,1,"2040-04-30",{"$f":"VLOOKUP(YEAR(G290),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G290),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2920182.2528683371,2810000,110182.25286833712,26487.704918032789,0,0,31563.295434035339,26487.704918032789,2810000,105106.66235233456]
[null,null,null,null,null,281,"2040-05-01","2040-05-31",31,4,"2040-05-31",{"$f":"VLOOKUP(YEAR(G291),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G291),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2915106.6623523347,2810000,105106.66235233456,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,100913.99533359977]
[null,null,null,null,null,282,"2040-06-01","2040-06-30",30,6,"2040-07-02",{"$f":"VLOOKUP(YEAR(G292),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G292),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2910913.9953335999,2810000,100913.99533359977,26487.704918032789,0,0,31563.295434035339,26487.704918032789,2810000,95838.404817597213]
[null,null,null,null,null,283,"2040-07-01","2040-07-31",31,2,"2040-07-31",{"$f":"VLOOKUP(YEAR(G293),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G293),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2905838.404817597,2810000,95838.404817597213,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,91645.737798862421]
[null,null,null,null,null,284,"2040-08-01","2040-08-31",31,5,"2040-08-31",{"$f":"VLOOKUP(YEAR(G294),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G294),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2901645.7377988626,2810000,91645.737798862421,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,87453.070780127629]
[null,null,null,null,null,285,"2040-09-01","2040-09-30",30,7,"2040-10-01",{"$f":"VLOOKUP(YEAR(G295),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G295),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2897453.0707801278,2810000,87453.070780127629,26487.704918032789,0,0,31563.295434035339,26487.704918032789,2810000,82377.480264125072]
[null,null,null,null,null,286,"2040-10-01","2040-10-31",31,3,"2040-10-31",{"$f":"VLOOKUP(YEAR(G296),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G296),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2892377.4802641249,2810000,82377.480264125072,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,78184.81324539028]
[null,null,null,null,null,287,"2040-11-01","2040-11-30",30,5,"2040-11-30",{"$f":"VLOOKUP(YEAR(G297),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G297),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2888184.8132453901,2810000,78184.81324539028,26487.704918032789,0,0,31563.295434035339,26487.704918032789,2810000,73109.222729387722]
[null,null,null,null,null,288,"2040-12-01","2040-12-31",31,1,"2040-12-31",{"$f":"VLOOKUP(YEAR(G298),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G298),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2883109.2227293877,2810000,73109.222729387722,27370.628415300547,0,0,31563.295434035339,27370.628415300547,2810000,68916.55571065293]
[null,null,null,null,null,289,"2041-01-01","2041-01-31",31,4,"2041-01-31",{"$f":"VLOOKUP(YEAR(G299),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G299),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2878916.5557106528,2810000,68916.55571065293,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,64798.876714973761]
[null,null,null,null,null,290,"2041-02-01","2041-02-28",28,4,"2041-02-28",{"$f":"VLOOKUP(YEAR(G300),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G300),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2874798.8767149737,2810000,64798.876714973761,24789.589041095889,0,0,31563.295434035339,24789.589041095889,2810000,58025.170322034312]
[null,null,null,null,null,291,"2041-03-01","2041-03-31",31,7,"2041-04-01",{"$f":"VLOOKUP(YEAR(G301),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G301),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2868025.1703220345,2810000,58025.170322034312,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,53907.491326355135]
[null,null,null,null,null,292,"2041-04-01","2041-04-30",30,2,"2041-04-30",{"$f":"VLOOKUP(YEAR(G302),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G302),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2863907.4913263549,2810000,53907.491326355135,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,48904.469864922539]
[null,null,null,null,null,293,"2041-05-01","2041-05-31",31,5,"2041-05-31",{"$f":"VLOOKUP(YEAR(G303),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G303),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2858904.4698649226,2810000,48904.469864922539,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,44786.790869243363]
[null,null,null,null,null,294,"2041-06-01","2041-06-30",30,7,"2041-07-01",{"$f":"VLOOKUP(YEAR(G304),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G304),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2854786.7908692434,2810000,44786.790869243363,26560.273972602739,0,0,31563.295434035339,26560.273972602739,2810000,39783.769407810767]
[null,null,null,null,null,295,"2041-07-01","2041-07-31",31,3,"2041-07-31",{"$f":"VLOOKUP(YEAR(G305),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G305),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2849783.7694078106,2810000,39783.769407810767,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,35666.090412131591]
[null,null,null,null,null,296,"2041-08-01","2041-08-31",31,6,"2041-09-02",{"$f":"VLOOKUP(YEAR(G306),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G306),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2845666.0904121315,2810000,35666.090412131591,27445.616438356166,0,0,31563.295434035339,27445.616438356166,2810000,31548.411416452414]
[null,null,null,null,null,297,"2041-09-01","2041-09-30",30,1,"2041-09-30",{"$f":"VLOOKUP(YEAR(G307),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G307),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2841548.4114164524,2810000,31548.411416452414,26560.273972602739,0,14.884017582924571,31548.411416452414,26545.389955019815,2810000,26545.389955019818]
[null,null,null,null,null,298,"2041-10-01","2041-10-31",31,4,"2041-10-31",{"$f":"VLOOKUP(YEAR(G308),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G308),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2836545.38995502,2810000,26545.389955019818,27445.616438356166,0,5017.9054790155205,26545.389955019818,22427.710959340646,2810000,22427.710959340642]
[null,null,null,null,null,299,"2041-11-01","2041-11-30",30,6,"2041-12-02",{"$f":"VLOOKUP(YEAR(G309),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G309),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2832427.7109593404,2810000,22427.710959340642,26560.273972602739,0,9135.5844746946968,22427.710959340642,17424.689497908043,2810000,17424.689497908046]
[null,null,null,null,null,300,"2041-12-01","2041-12-31",31,2,"2041-12-31",{"$f":"VLOOKUP(YEAR(G310),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G310),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2827424.6894979081,2810000,17424.689497908046,27445.616438356166,0,14138.605936127293,17424.689497908046,13307.010502228874,2810000,13307.010502228874]
[null,null,null,null,null,301,"2042-01-01","2042-01-31",31,5,"2042-01-31",{"$f":"VLOOKUP(YEAR(G311),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G311),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2823307.010502229,2810000,13307.010502228874,27445.616438356166,0,18256.284931806465,13307.010502228874,9189.3315065497009,2810000,9189.3315065497009]
[null,null,null,null,null,302,"2042-02-01","2042-02-28",28,5,"2042-02-28",{"$f":"VLOOKUP(YEAR(G312),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G312),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2819189.3315065498,2810000,9189.3315065497009,24789.589041095889,0,22373.963927485638,9189.3315065497009,2415.625113610251,2810000,2415.625113610251]
[null,null,null,null,null,303,"2042-03-01","2042-03-31",31,1,"2042-03-31",{"$f":"VLOOKUP(YEAR(G313),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G313),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2812415.6251136102,2810000,2415.625113610251,27445.616438356166,1702.0538820689217,27445.616438356166,2415.625113610251,0,2808297.946117931,0]
[null,null,null,null,null,304,"2042-04-01","2042-04-30",30,3,"2042-04-30",{"$f":"VLOOKUP(YEAR(G314),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G314),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2808297.946117931,2808297.946117931,0,26544.186066046201,5019.1093679891383,26544.186066046201,0,0,2803278.836749942,0]
[null,null,null,null,null,305,"2042-05-01","2042-05-31",31,6,"2042-06-02",{"$f":"VLOOKUP(YEAR(G315),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G315),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2803278.836749942,2803278.836749942,0,27379.970008256281,4183.3254257790577,27379.970008256281,0,0,2799095.5113241631,0]
[null,null,null,null,null,306,"2042-06-01","2042-06-30",30,1,"2042-06-30",{"$f":"VLOOKUP(YEAR(G316),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G316),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2799095.5113241631,2799095.5113241631,0,26457.204148132503,5106.0912859028358,26457.204148132503,0,0,2793989.4200382601,0]
[null,null,null,null,null,307,"2042-07-01","2042-07-31",31,4,"2042-07-31",{"$f":"VLOOKUP(YEAR(G317),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G317),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2793989.4200382601,2793989.4200382601,0,27289.239129962734,4274.0563040726047,27289.239129962734,0,0,2789715.3637341876,0]
[null,null,null,null,null,308,"2042-08-01","2042-08-31",31,7,"2042-09-01",{"$f":"VLOOKUP(YEAR(G318),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G318),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2789715.3637341876,2789715.3637341876,0,27247.493895102409,4315.8015389329303,27247.493895102409,0,0,2785399.5621952545,0]
[null,null,null,null,null,309,"2042-09-01","2042-09-30",30,2,"2042-09-30",{"$f":"VLOOKUP(YEAR(G319),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G319),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2785399.5621952545,2785399.5621952545,0,26327.749286503091,5235.5461475322481,26327.749286503091,0,0,2780164.0160477222,0]
[null,null,null,null,null,310,"2042-10-01","2042-10-31",31,5,"2042-10-31",{"$f":"VLOOKUP(YEAR(G320),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G320),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2780164.0160477222,2780164.0160477222,0,27154.204704685289,4409.0907293500495,27154.204704685289,0,0,2775754.925318372,0]
[null,null,null,null,null,311,"2042-11-01","2042-11-30",30,7,"2042-12-01",{"$f":"VLOOKUP(YEAR(G321),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G321),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2775754.925318372,2775754.925318372,0,26236.587650269543,5326.7077837657962,26236.587650269543,0,0,2770428.2175346063,0]
[null,null,null,null,null,312,"2042-12-01","2042-12-31",31,3,"2042-12-31",{"$f":"VLOOKUP(YEAR(G322),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G322),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2770428.2175346063,2770428.2175346063,0,27059.113960303763,4504.1814737315763,27059.113960303763,0,0,2765924.0360608748,0]
[null,null,null,null,null,313,"2043-01-01","2043-01-31",31,6,"2043-02-02",{"$f":"VLOOKUP(YEAR(G323),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G323),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2765924.0360608748,2765924.0360608748,0,27015.121064539777,4548.1743694955621,27015.121064539777,0,0,2761375.8616913795,0]
[null,null,null,null,null,314,"2043-02-01","2043-02-28",28,6,"2043-03-02",{"$f":"VLOOKUP(YEAR(G324),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G324),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2761375.8616913795,2761375.8616913795,0,24360.63088944176,7202.6645445935792,24360.63088944176,0,0,2754173.1971467859,0]
[null,null,null,null,null,315,"2043-03-01","2043-03-31",31,2,"2043-03-31",{"$f":"VLOOKUP(YEAR(G325),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G325),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2754173.1971467859,2754173.1971467859,0,26900.349172132304,4662.9462619030346,26900.349172132304,0,0,2749510.2508848831,0]
[null,null,null,null,null,316,"2043-04-01","2043-04-30",30,4,"2043-04-30",{"$f":"VLOOKUP(YEAR(G326),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G326),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2749510.2508848831,2749510.2508848831,0,25988.521549459856,5574.773884575483,25988.521549459856,0,0,2743935.4770003078,0]
[null,null,null,null,null,317,"2043-05-01","2043-05-31",31,7,"2043-06-01",{"$f":"VLOOKUP(YEAR(G327),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G327),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},{"$f":"O327+P327","v":2743935.4770003078},{"$f":"V326","v":2743935.4770003078},{"$f":"W326","v":0},26800.356097276981,4762.939336758358,26800.356097276981,0,{"$f":"MAX(Q327-S327,0)","v":0},{"$f":"O327-R327","v":2739172.5376635492},{"$f":"P327+U327-T327","v":0}]
[null,null,null,null,null,318,"2043-06-01","2043-06-30",30,2,"2043-06-30",{"$f":"VLOOKUP(YEAR(G328),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G328),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2739172.5376635492,2739172.5376635492,0,25890.808917641763,5672.4865163935756,25890.808917641763,0,0,2733500.0511471555,0]
[null,null,null,null,null,319,"2043-07-01","2043-07-31",31,5,"2043-07-31",{"$f":"VLOOKUP(YEAR(G329),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G329),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2733500.0511471555,2733500.0511471555,0,26698.43200640989,4864.8634276254488,26698.43200640989,0,0,2728635.18771953,0]
[null,null,null,null,null,320,"2043-08-01","2043-08-31",31,1,"2043-08-31",{"$f":"VLOOKUP(YEAR(G330),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G330),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2728635.18771953,2728635.18771953,0,26650.916285534586,4912.3791485007532,26650.916285534586,0,0,2723722.808571029,0]
[null,null,null,null,null,321,"2043-09-01","2043-09-30",30,3,"2043-09-30",{"$f":"VLOOKUP(YEAR(G331),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G331),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2723722.808571029,2723722.808571029,0,25744.777231698768,5818.5182023365705,25744.777231698768,0,0,2717904.2903686925,0]
[null,null,null,null,null,322,"2043-10-01",{"$f":"EOMONTH(G332,0)","v":"2043-10-31"},{"$f":"H332-G332+1","v":31},{"$f":"WEEKDAY(H332,11)","v":6},{"$f":"WORKDAY(H332,IF(OR(J332=6,J332=7),1,0))","v":"2043-11-02"},{"$f":"VLOOKUP(YEAR(G332),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G332),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2717904.2903686925,2717904.2903686925,0,{"$f":"O332*$D$4/L332*I332","v":26546.106288121613},{"$f":"MIN(M332-T332-S332,O332)","v":5017.189145913726},{"$f":"MIN(M332-T332,Q332)","v":26546.106288121613},{"$f":"MIN(M332,P332)","v":0},0,2712887.1012227787,0]
[null,null,null,null,null,323,{"$f":"H332+1","v":"2043-11-01"},"2043-11-30",30,1,"2043-11-30",{"$f":"VLOOKUP(YEAR(G333),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G333),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2712887.1012227787,2712887.1012227787,0,25642.357532105714,5920.9379019296248,25642.357532105714,0,0,2706966.1633208492,0]
[null,null,null,null,null,324,"2043-12-01","2043-12-31",31,4,"2043-12-31",{"$f":"VLOOKUP(YEAR(G334),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G334),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2706966.1633208492,2706966.1633208492,0,26439.272252709117,5124.0231813262217,26439.272252709117,0,0,2701842.140139523,0]
[null,null,null,null,null,325,"2044-01-01","2044-01-31",31,7,"2044-02-01",{"$f":"VLOOKUP(YEAR(G335),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G335),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2701842.140139523,2701842.140139523,0,26317.123578134971,5246.1718559003675,26317.123578134971,0,0,2696595.9682836225,0]
[null,null,null,null,null,326,"2044-02-01","2044-02-29",29,1,"2044-02-29",{"$f":"VLOOKUP(YEAR(G336),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G336),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2696595.9682836225,2696595.9682836225,0,24571.441404988749,6991.8540290465899,24571.441404988749,0,0,2689604.1142545762,0]
[null,null,null,null,null,327,"2044-03-01","2044-03-31",31,4,"2044-03-31",{"$f":"VLOOKUP(YEAR(G337),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G337),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2689604.1142545762,2689604.1142545762,0,26197.919856058921,5365.3755779764178,26197.919856058921,0,0,2684238.7386765997,0]
[null,null,null,null,null,328,"2044-04-01","2044-04-30",30,6,"2044-05-02",{"$f":"VLOOKUP(YEAR(G338),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G338),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2684238.7386765997,2684238.7386765997,0,25302.250405558116,6261.0450284772232,25302.250405558116,0,0,2677977.6936481223,0]
[null,null,null,null,null,329,"2044-05-01","2044-05-31",31,2,"2044-05-31",{"$f":"VLOOKUP(YEAR(G339),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G339),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2677977.6936481223,2677977.6936481223,0,26084.67343676382,5478.6219972715189,26084.67343676382,0,0,2672499.0716508506,0]
[null,null,null,null,null,330,"2044-06-01","2044-06-30",30,4,"2044-06-30",{"$f":"VLOOKUP(YEAR(G340),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G340),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2672499.0716508506,2672499.0716508506,0,25191.589609823593,6371.7058242117455,25191.589609823593,0,0,2666127.3658266389,0]
[null,null,null,null,null,331,"2044-07-01","2044-07-31",31,7,"2044-08-01",{"$f":"VLOOKUP(YEAR(G341),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G341),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2666127.3658266389,2666127.3658266389,0,25969.246063311388,5594.0493707239511,25969.246063311388,0,0,2660533.3164559151,0]
[null,null,null,null,null,332,"2044-08-01","2044-08-31",31,3,"2044-08-31",{"$f":"VLOOKUP(YEAR(G342),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G342),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2660533.3164559151,2660533.3164559151,0,25914.757576954471,5648.537857080868,25914.757576954471,0,0,2654884.7785988343,0]
[null,null,null,null,null,333,"2044-09-01","2044-09-30",30,5,"2044-09-30",{"$f":"VLOOKUP(YEAR(G343),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G343),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2654884.7785988343,2654884.7785988343,0,25025.553240890651,6537.7421931446879,25025.553240890651,0,0,2648347.0364056895,0]
[null,null,null,null,null,334,"2044-10-01","2044-10-31",31,1,"2044-10-31",{"$f":"VLOOKUP(YEAR(G344),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G344),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2648347.0364056895,2648347.0364056895,0,25796.057881929737,5767.2375521056019,25796.057881929737,0,0,2642579.7988535841,0]
[null,null,null,null,null,335,"2044-11-01","2044-11-30",30,3,"2044-11-30",{"$f":"VLOOKUP(YEAR(G345),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G345),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2642579.7988535841,2642579.7988535841,0,24909.563677718212,6653.7317563171273,24909.563677718212,0,0,2635926.0670972671,0]
[null,null,null,null,null,336,"2044-12-01","2044-12-31",31,6,"2045-01-02",{"$f":"VLOOKUP(YEAR(G346),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G346),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2635926.0670972671,2635926.0670972671,0,25675.072210933766,5888.2232231015732,25675.072210933766,0,0,2630037.8438741658,0]
[null,null,null,null,null,337,"2045-01-01","2045-01-31",31,2,"2045-01-31",{"$f":"VLOOKUP(YEAR(G347),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G347),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2630037.8438741658,2630037.8438741658,0,25687.903872360002,5875.3915616753366,25687.903872360002,0,0,2624162.4523124904,0]
[null,null,null,null,null,338,"2045-02-01","2045-02-28",28,2,"2045-02-28",{"$f":"VLOOKUP(YEAR(G348),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G348),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2624162.4523124904,2624162.4523124904,0,23150.145469715673,8413.1499643196657,23150.145469715673,0,0,2615749.3023481709,0]
[null,null,null,null,null,339,"2045-03-01","2045-03-31",31,5,"2045-03-31",{"$f":"VLOOKUP(YEAR(G349),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G349),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2615749.3023481709,2615749.3023481709,0,25548.345925674603,6014.9495083607362,25548.345925674603,0,0,2609734.3528398103,0]
[null,null,null,null,null,340,"2045-04-01","2045-04-30",30,7,"2045-05-01",{"$f":"VLOOKUP(YEAR(G350),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G350),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2609734.3528398103,2609734.3528398103,0,24667.352102184512,6895.9433318508272,24667.352102184512,0,0,2602838.4095079596,0]
[null,null,null,null,null,341,"2045-05-01","2045-05-31",31,3,"2045-05-31",{"$f":"VLOOKUP(YEAR(G351),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G351),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2602838.4095079596,2602838.4095079596,0,25422.243643550348,6141.0517904849912,25422.243643550348,0,0,2596697.3577174745,0]
[null,null,null,null,null,342,"2045-06-01","2045-06-30",30,5,"2045-06-30",{"$f":"VLOOKUP(YEAR(G352),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G352),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2596697.3577174745,2596697.3577174745,0,24544.125709932297,7019.1697241030415,24544.125709932297,0,0,2589678.1879933714,0]
[null,null,null,null,null,343,"2045-07-01","2045-07-31",31,1,"2045-07-31",{"$f":"VLOOKUP(YEAR(G353),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G353),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2589678.1879933714,2589678.1879933714,0,25293.706137524299,6269.5892965110397,25293.706137524299,0,0,2583408.5986968605,0]
[null,null,null,null,null,344,"2045-08-01","2045-08-31",31,4,"2045-08-31",{"$f":"VLOOKUP(YEAR(G354),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G354),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2583408.5986968605,2583408.5986968605,0,25232.470285902215,6330.8251481331245,25232.470285902215,0,0,2577077.7735487274,0]
[null,null,null,null,null,345,"2045-09-01","2045-09-30",30,6,"2045-10-02",{"$f":"VLOOKUP(YEAR(G355),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G355),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2577077.7735487274,2577077.7735487274,0,24358.680325323588,7204.6151087117505,24358.680325323588,0,0,2569873.1584400157,0]
[null,null,null,null,null,346,"2045-10-01","2045-10-31",31,2,"2045-10-31",{"$f":"VLOOKUP(YEAR(G356),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G356),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2569873.1584400157,2569873.1584400157,0,25100.267972160702,6463.0274618746371,25100.267972160702,0,0,2563410.130978141,0]
[null,null,null,null,null,347,"2045-11-01","2045-11-30",30,4,"2045-11-30",{"$f":"VLOOKUP(YEAR(G357),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G357),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2563410.130978141,2563410.130978141,0,24229.493018834488,7333.8024152008511,24229.493018834488,0,0,2556076.32856294,0]
[null,null,null,null,null,348,"2045-12-01","2045-12-31",31,7,"2046-01-01",{"$f":"VLOOKUP(YEAR(G358),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G358),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2556076.32856294,2556076.32856294,0,24965.51263377228,6597.7828002630595,24965.51263377228,0,0,2549478.5457626767,0]
[null,null,null,null,null,349,"2046-01-01","2046-01-31",31,3,"2046-01-31",{"$f":"VLOOKUP(YEAR(G359),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G359),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2549478.5457626767,2549478.5457626767,0,24901.071275736831,6662.224158298508,24901.071275736831,0,0,2542816.3216043781,0]
[null,null,null,null,null,350,"2046-02-01","2046-02-28",28,3,"2046-02-28",{"$f":"VLOOKUP(YEAR(G360),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G360),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2542816.3216043781,2542816.3216043781,0,22432.516590592048,9130.7788434432914,22432.516590592048,0,0,2533685.5427609347,0]
[null,null,null,null,null,351,"2046-03-01","2046-03-31",31,6,"2046-04-02",{"$f":"VLOOKUP(YEAR(G361),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G361),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2533685.5427609347,2533685.5427609347,0,24746.819068336255,6816.4763656990835,24746.819068336255,0,0,2526869.0663952357,0]
[null,null,null,null,null,352,"2046-04-01","2046-04-30",30,1,"2046-04-30",{"$f":"VLOOKUP(YEAR(G362),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G362),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2526869.0663952357,2526869.0663952357,0,23884.104874146753,7679.190559888586,23884.104874146753,0,0,2519189.875835347,0]
[null,null,null,null,null,353,"2046-05-01","2046-05-31",31,4,"2046-05-31",{"$f":"VLOOKUP(YEAR(G363),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G363),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2519189.875835347,2519189.875835347,0,24605.238102337022,6958.0573316983173,24605.238102337022,0,0,2512231.8185036485,0]
[null,null,null,null,null,354,"2046-06-01","2046-06-30",30,6,"2046-07-02",{"$f":"VLOOKUP(YEAR(G364),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G364),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2512231.8185036485,2512231.8185036485,0,23745.752805034484,7817.5426290008545,23745.752805034484,0,0,2504414.2758746478,0]
[null,null,null,null,null,355,"2046-07-01","2046-07-31",31,2,"2046-07-31",{"$f":"VLOOKUP(YEAR(G365),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G365),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2504414.2758746478,2504414.2758746478,0,24460.922995871562,7102.3724381637767,24460.922995871562,0,0,2497311.9034364838,0]
[null,null,null,null,null,356,"2046-08-01","2046-08-31",31,5,"2046-08-31",{"$f":"VLOOKUP(YEAR(G366),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G366),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2497311.9034364838,2497311.9034364838,0,24391.553248633056,7171.7421854022832,24391.553248633056,0,0,2490140.1612510816,0]
[null,null,null,null,null,357,"2046-09-01","2046-09-30",30,7,"2046-10-01",{"$f":"VLOOKUP(YEAR(G367),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G367),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2490140.1612510816,2490140.1612510816,0,23536.941250181459,8026.3541838538804,23536.941250181459,0,0,2482113.8070672275,0]
[null,null,null,null,null,358,"2046-10-01","2046-10-31",31,3,"2046-10-31",{"$f":"VLOOKUP(YEAR(G368),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G368),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2482113.8070672275,2482113.8070672275,0,24243.111567656619,7320.1838663787203,24243.111567656619,0,0,2474793.6232008487,0]
[null,null,null,null,null,359,"2046-11-01","2046-11-30",30,5,"2046-11-30",{"$f":"VLOOKUP(YEAR(G369),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G369),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2474793.6232008487,2474793.6232008487,0,23391.884931624463,8171.4105024108758,23391.884931624463,0,0,2466622.2126984377,0]
[null,null,null,null,null,360,"2046-12-01","2046-12-31",31,1,"2046-12-31",{"$f":"VLOOKUP(YEAR(G370),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G370),Справочники!$C$3:$D$33,2,FALSE)","v":31563.295434035339},2466622.2126984377,2466622.2126984377,0,24091.803255534054,7471.4921785012848,24091.803255534054,0,0,2459150.7205199366,0]

{"sheet":"График платежей_ФГКУ","index":2,"n_rows":370,"n_cols":23,"rows_kept":370,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Параметр ",null,"Значение"]
[null,"Сумма кредита",null,{"$f":"'График платежей'!$D$3","v":2810000}]
[null,"Ставка",null,{"$f":"'График платежей'!$D$4","v":0.115}]
[null,"Максимальный срок, мес.",null,{"$f":"'График платежей'!$D$5","v":"2040-01-31"}]
[null,"Расчетный период полного погашения",null,{"$f":"MATCH(0,V11:V370,0)","v":325}]
[null,"Остаток долга на конец срока кредита",null,{"$f":"VLOOKUP(D5,$G$11:$O$370,8,TRUE)","v":1374425.9436586567}]
[null,"Расчетная дата полного погашения",null,{"$f":"VLOOKUP(D6,$F$11:$H$370,3,FALSE)","v":"2044-01-31"},null,null,null,null,null,null,null,null,null,null,null,"График платежей"]
[null,"Возраст заемщика на даты погашения, лет",null,{"$f":"YEARFRAC('Ввод данных'!L11,$D$8)","v":49.080555555555556},null,null,"Начало процентного периода","Конец месяца (процентного периода)","Процентный период, дн.","День недели","Первый рабочий день нового месяца","Кол-во дней в году","Платеж ","Общий долга на начало","ОД на начало","Накопленные %% на начало","Начислено за месяц","Погашение ОД","Погашение текущих %","Погашение накопленных %%","Формирование накопленных %%","ОД на конец периода","Накопленные %% на конец периода"]
[]
[null,null,null,null,null,1,{"$f":"'Ввод данных'!$L$13","v":"2017-01-15"},{"$f":"EOMONTH(G11,0)","v":"2017-01-31"},{"$f":"H11-G11","v":16},{"$f":"WEEKDAY(H11,11)","v":2},{"$f":"WORKDAY(H11,IF(OR(J11=6,J11=7),1,0))","v":"2017-01-31"},{"$f":"VLOOKUP(YEAR(G11),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G11),Справочники!$C$3:$F$33,4,FALSE)","v":21678},{"$f":"O11+P11","v":2810000},{"$f":"D3","v":2810000},0,{"$f":"O11*$D$4/L11*I11","v":14165.479452054795},0,0,0,{"$f":"MAX(Q11-S11,0)","v":14165.479452054795},{"$f":"O11-R11","v":2810000},{"$f":"P11+U11-T11","v":14165.479452054795}]
[null,null,null,null,null,2,{"$f":"H11+1","v":"2017-02-01"},{"$f":"EOMONTH(G12,0)","v":"2017-02-28"},{"$f":"H12-G12+1","v":28},{"$f":"WEEKDAY(H12,11)","v":2},{"$f":"WORKDAY(H12,IF(OR(J12=6,J12=7),1,0))","v":"2017-02-28"},{"$f":"VLOOKUP(YEAR(G12),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G12),Справочники!$C$3:$F$33,4,FALSE)+MIN(W11,M11)","v":35843.479452054795},{"$f":"O12+P12","v":2824165.4794520549},{"$f":"V11","v":2810000},{"$f":"W11","v":14165.479452054795},{"$f":"O12*$D$4/L12*I12","v":24789.589041095889},{"$f":"MIN(M12-T12-S12,O12)","v":0},{"$f":"MIN(M12-T12,Q12)","v":21678},{"$f":"MIN(M12,P12)","v":14165.479452054795},{"$f":"MAX(Q12-S12,0)","v":3111.5890410958891},{"$f":"O12-R12","v":2810000},3111.5890410958891]
[null,null,null,null,null,3,{"$f":"H12+1","v":"2017-03-01"},"2017-03-31",{"$f":"H13-G13+1","v":31},5,"2017-03-31",{"$f":"VLOOKUP(YEAR(G13),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G13),Справочники!$C$3:$F$33,4,FALSE)+IF('Ввод данных'!$L$49=\"да\",'Ввод данных'!$L$47,0)","v":21678},2813111.5890410957,{"$f":"V12","v":2810000},3111.5890410958891,{"$f":"O13*$D$4/L13*I13","v":27445.616438356166},0,18566.410958904111,3111.5890410958891,{"$f":"MAX(Q13-S13,0)","v":8879.2054794520554},2810000,8879.2054794520554]
[null,null,null,null,null,4,"2017-04-01","2017-04-30",30,7,"2017-05-01",{"$f":"VLOOKUP(YEAR(G14),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G14),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2818879.2054794519,2810000,8879.2054794520554,26560.273972602739,0,12798.794520547945,8879.2054794520554,13761.479452054795,2810000,13761.479452054795]
[null,null,null,null,null,5,"2017-05-01","2017-05-31",31,3,"2017-05-31",{"$f":"VLOOKUP(YEAR(G15),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G15),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2823761.4794520549,2810000,13761.479452054795,27445.616438356166,0,7916.5205479452052,13761.479452054795,19529.095890410961,2810000,19529.095890410965]
[null,null,null,null,null,6,"2017-06-01","2017-06-30",30,5,"2017-06-30",{"$f":"VLOOKUP(YEAR(G16),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G16),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2829529.0958904112,2810000,19529.095890410965,26560.273972602739,0,2148.9041095890352,19529.095890410965,24411.369863013704,2810000,24411.369863013701]
[null,null,null,null,null,7,"2017-07-01","2017-07-31",31,1,"2017-07-31",{"$f":"VLOOKUP(YEAR(G17),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G17),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2834411.3698630137,{"$f":"V16","v":2810000},{"$f":"W16","v":24411.369863013701},27445.616438356166,0,0,21678,{"$f":"MAX(Q17-S17,0)","v":27445.616438356166},2810000,30178.986301369863]
[null,null,null,null,null,8,"2017-08-01","2017-08-31",31,4,"2017-08-31",{"$f":"VLOOKUP(YEAR(G18),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G18),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2840178.98630137,{"$f":"V17","v":2810000},{"$f":"W17","v":30178.986301369863},27445.616438356166,0,0,21678,27445.616438356166,2810000,35946.602739726033]
[null,null,null,null,null,9,"2017-09-01","2017-09-30",30,6,"2017-10-02",{"$f":"VLOOKUP(YEAR(G19),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G19),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2845946.6027397262,2810000,35946.602739726033,26560.273972602739,0,0,21678,26560.273972602739,2810000,40828.876712328769]
[null,null,null,null,null,10,"2017-10-01","2017-10-31",31,2,"2017-10-31",{"$f":"VLOOKUP(YEAR(G20),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G20),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2850828.8767123288,2810000,40828.876712328769,27445.616438356166,0,0,21678,27445.616438356166,2810000,46596.493150684939]
[null,null,null,null,null,11,"2017-11-01","2017-11-30",30,4,"2017-11-30",{"$f":"VLOOKUP(YEAR(G21),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G21),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2856596.493150685,2810000,46596.493150684939,26560.273972602739,0,0,21678,26560.273972602739,2810000,51478.767123287675]
[null,null,null,null,null,12,"2017-12-01","2017-12-31",31,7,"2018-01-01",{"$f":"VLOOKUP(YEAR(G22),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G22),Справочники!$C$3:$F$33,4,FALSE)","v":21678},2861478.7671232875,2810000,51478.767123287675,27445.616438356166,0,0,21678,27445.616438356166,2810000,57246.383561643845]
[null,null,null,null,null,13,"2018-01-01","2018-01-31",31,3,"2018-01-31",{"$f":"VLOOKUP(YEAR(G23),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G23),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2867246.3835616438,{"$f":"V22","v":2810000},{"$f":"W22","v":57246.383561643845},27445.616438356166,0,0,23050,27445.616438356166,2810000,61642.000000000015]
[null,null,null,null,null,14,"2018-02-01","2018-02-28",28,3,"2018-02-28",{"$f":"VLOOKUP(YEAR(G24),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G24),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2871642,2810000,61642.000000000015,24789.589041095889,0,0,23050,24789.589041095889,2810000,63381.589041095896]
[null,null,null,null,null,15,"2018-03-01","2018-03-31",31,6,"2018-04-02",{"$f":"VLOOKUP(YEAR(G25),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G25),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2873381.5890410957,2810000,63381.589041095896,27445.616438356166,0,0,23050,27445.616438356166,2810000,67777.205479452066]
[null,null,null,null,null,16,"2018-04-01","2018-04-30",30,1,"2018-04-30",{"$f":"VLOOKUP(YEAR(G26),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G26),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2877777.2054794519,2810000,67777.205479452066,26560.273972602739,0,0,23050,26560.273972602739,2810000,71287.479452054802]
[null,null,null,null,null,17,"2018-05-01","2018-05-31",31,4,"2018-05-31",{"$f":"VLOOKUP(YEAR(G27),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G27),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2881287.4794520549,2810000,71287.479452054802,27445.616438356166,0,0,23050,27445.616438356166,2810000,75683.095890410972]
[null,null,null,null,null,18,"2018-06-01","2018-06-30",30,6,"2018-07-02",{"$f":"VLOOKUP(YEAR(G28),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G28),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2885683.0958904112,2810000,75683.095890410972,26560.273972602739,0,0,23050,26560.273972602739,2810000,79193.369863013708]
[null,null,null,null,null,19,"2018-07-01","2018-07-31",31,2,"2018-07-31",{"$f":"VLOOKUP(YEAR(G29),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G29),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2889193.3698630137,2810000,79193.369863013708,27445.616438356166,0,0,23050,27445.616438356166,2810000,83588.986301369878]
[null,null,null,null,null,20,"2018-08-01","2018-08-31",31,5,"2018-08-31",{"$f":"VLOOKUP(YEAR(G30),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G30),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2893588.98630137,2810000,83588.986301369878,27445.616438356166,0,0,23050,27445.616438356166,2810000,87984.602739726048]
[null,null,null,null,null,21,"2018-09-01","2018-09-30",30,7,"2018-10-01",{"$f":"VLOOKUP(YEAR(G31),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G31),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2897984.6027397262,2810000,87984.602739726048,26560.273972602739,0,0,23050,26560.273972602739,2810000,91494.876712328783]
[null,null,null,null,null,22,"2018-10-01","2018-10-31",31,3,"2018-10-31",{"$f":"VLOOKUP(YEAR(G32),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G32),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2901494.8767123288,2810000,91494.876712328783,27445.616438356166,0,0,23050,27445.616438356166,2810000,95890.493150684953]
[null,null,null,null,null,23,"2018-11-01","2018-11-30",30,5,"2018-11-30",{"$f":"VLOOKUP(YEAR(G33),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G33),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2905890.493150685,2810000,95890.493150684953,26560.273972602739,0,0,23050,26560.273972602739,2810000,99400.767123287689]
[null,null,null,null,null,24,"2018-12-01","2018-12-31",31,1,"2018-12-31",{"$f":"VLOOKUP(YEAR(G34),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G34),Справочники!$C$3:$F$33,4,FALSE)","v":23050},2909400.7671232875,2810000,99400.767123287689,27445.616438356166,0,0,23050,27445.616438356166,2810000,103796.38356164386]
[null,null,null,null,null,25,"2019-01-01","2019-01-31",31,4,"2019-01-31",{"$f":"VLOOKUP(YEAR(G35),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G35),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2913796.3835616438,2810000,103796.38356164386,27445.616438356166,0,0,23995,27445.616438356166,2810000,107247.00000000003]
[null,null,null,null,null,26,"2019-02-01","2019-02-28",28,4,"2019-02-28",{"$f":"VLOOKUP(YEAR(G36),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G36),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2917247,2810000,107247.00000000003,24789.589041095889,0,0,23995,24789.589041095889,2810000,108041.58904109593]
[null,null,null,null,null,27,"2019-03-01","2019-03-31",31,7,"2019-04-01",{"$f":"VLOOKUP(YEAR(G37),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G37),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2918041.5890410962,2810000,108041.58904109593,27445.616438356166,0,0,23995,27445.616438356166,2810000,111492.2054794521]
[null,null,null,null,null,28,"2019-04-01","2019-04-30",30,2,"2019-04-30",{"$f":"VLOOKUP(YEAR(G38),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G38),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2921492.2054794519,2810000,111492.2054794521,26560.273972602739,0,0,23995,26560.273972602739,2810000,114057.47945205483]
[null,null,null,null,null,29,"2019-05-01","2019-05-31",31,5,"2019-05-31",{"$f":"VLOOKUP(YEAR(G39),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G39),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2924057.4794520549,2810000,114057.47945205483,27445.616438356166,0,0,23995,27445.616438356166,2810000,117508.095890411]
[null,null,null,null,null,30,"2019-06-01","2019-06-30",30,7,"2019-07-01",{"$f":"VLOOKUP(YEAR(G40),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G40),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2927508.0958904112,2810000,117508.095890411,26560.273972602739,0,0,23995,26560.273972602739,2810000,120073.36986301374]
[null,null,null,null,null,31,"2019-07-01","2019-07-31",31,3,"2019-07-31",{"$f":"VLOOKUP(YEAR(G41),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G41),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2930073.3698630137,2810000,120073.36986301374,27445.616438356166,0,0,23995,27445.616438356166,2810000,123523.98630136991]
[null,null,null,null,null,32,"2019-08-01","2019-08-31",31,6,"2019-09-02",{"$f":"VLOOKUP(YEAR(G42),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G42),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2933523.98630137,2810000,123523.98630136991,27445.616438356166,0,0,23995,27445.616438356166,2810000,126974.60273972608]
[null,null,null,null,null,33,"2019-09-01","2019-09-30",30,1,"2019-09-30",{"$f":"VLOOKUP(YEAR(G43),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G43),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2936974.6027397262,2810000,126974.60273972608,26560.273972602739,0,0,23995,26560.273972602739,2810000,129539.87671232881]
[null,null,null,null,null,34,"2019-10-01","2019-10-31",31,4,"2019-10-31",{"$f":"VLOOKUP(YEAR(G44),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G44),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2939539.8767123288,2810000,129539.87671232881,27445.616438356166,0,0,23995,27445.616438356166,2810000,132990.49315068498]
[null,null,null,null,null,35,"2019-11-01","2019-11-30",30,6,"2019-12-02",{"$f":"VLOOKUP(YEAR(G45),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G45),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2942990.493150685,2810000,132990.49315068498,26560.273972602739,0,0,23995,26560.273972602739,2810000,135555.76712328772]
[null,null,null,null,null,36,"2019-12-01","2019-12-31",31,2,"2019-12-31",{"$f":"VLOOKUP(YEAR(G46),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G46),Справочники!$C$3:$F$33,4,FALSE)","v":23995},2945555.7671232875,2810000,135555.76712328772,27445.616438356166,0,0,23995,27445.616438356166,2810000,139006.38356164389]
[null,null,null,null,null,37,"2020-01-01","2020-01-31",31,5,"2020-01-31",{"$f":"VLOOKUP(YEAR(G47),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G47),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2949006.3835616438,2810000,139006.38356164389,27370.628415300547,0,0,24810,27370.628415300547,2810000,141567.01197694443]
[null,null,null,null,null,38,"2020-02-01","2020-02-29",29,6,"2020-03-02",{"$f":"VLOOKUP(YEAR(G48),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G48),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2951567.0119769443,2810000,141567.01197694443,25604.781420765026,0,0,24810,25604.781420765026,2810000,142361.79339770947]
[null,null,null,null,null,39,"2020-03-01","2020-03-31",31,2,"2020-03-31",{"$f":"VLOOKUP(YEAR(G49),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G49),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2952361.7933977093,2810000,142361.79339770947,27370.628415300547,0,0,24810,27370.628415300547,2810000,144922.42181301001]
[null,null,null,null,null,40,"2020-04-01","2020-04-30",30,4,"2020-04-30",{"$f":"VLOOKUP(YEAR(G50),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G50),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2954922.4218130102,2810000,144922.42181301001,26487.704918032789,0,0,24810,26487.704918032789,2810000,146600.12673104281]
[null,null,null,null,null,41,"2020-05-01","2020-05-31",31,7,"2020-06-01",{"$f":"VLOOKUP(YEAR(G51),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G51),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2956600.1267310428,2810000,146600.12673104281,27370.628415300547,0,0,24810,27370.628415300547,2810000,149160.75514634335]
[null,null,null,null,null,42,"2020-06-01","2020-06-30",30,2,"2020-06-30",{"$f":"VLOOKUP(YEAR(G52),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G52),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2959160.7551463433,2810000,149160.75514634335,26487.704918032789,0,0,24810,26487.704918032789,2810000,150838.46006437612]
[null,null,null,null,null,43,"2020-07-01","2020-07-31",31,5,"2020-07-31",{"$f":"VLOOKUP(YEAR(G53),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G53),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2960838.4600643762,2810000,150838.46006437612,27370.628415300547,0,0,24810,27370.628415300547,2810000,153399.08847967666]
[null,null,null,null,null,44,"2020-08-01","2020-08-31",31,1,"2020-08-31",{"$f":"VLOOKUP(YEAR(G54),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G54),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2963399.0884796767,2810000,153399.08847967666,27370.628415300547,0,0,24810,27370.628415300547,2810000,155959.7168949772]
[null,null,null,null,null,45,"2020-09-01","2020-09-30",30,3,"2020-09-30",{"$f":"VLOOKUP(YEAR(G55),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G55),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2965959.7168949773,2810000,155959.7168949772,26487.704918032789,0,0,24810,26487.704918032789,2810000,157637.42181301001]
[null,null,null,null,null,46,"2020-10-01","2020-10-31",31,6,"2020-11-02",{"$f":"VLOOKUP(YEAR(G56),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G56),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2967637.4218130102,2810000,157637.42181301001,27370.628415300547,0,0,24810,27370.628415300547,2810000,160198.05022831055]
[null,null,null,null,null,47,"2020-11-01","2020-11-30",30,1,"2020-11-30",{"$f":"VLOOKUP(YEAR(G57),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G57),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2970198.0502283107,2810000,160198.05022831055,26487.704918032789,0,0,24810,26487.704918032789,2810000,161875.75514634332]
[null,null,null,null,null,48,"2020-12-01","2020-12-31",31,4,"2020-12-31",{"$f":"VLOOKUP(YEAR(G58),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G58),Справочники!$C$3:$F$33,4,FALSE)","v":24810},2971875.7551463433,2810000,161875.75514634332,27370.628415300547,0,0,24810,27370.628415300547,2810000,164436.38356164386]
[null,null,null,null,null,49,"2021-01-01","2021-01-31",31,7,"2021-02-01",{"$f":"VLOOKUP(YEAR(G59),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G59),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2974436.3835616438,2810000,164436.38356164386,27445.616438356166,0,0,25580,27445.616438356166,2810000,166302.00000000003]
[null,null,null,null,null,50,"2021-02-01","2021-02-28",28,7,"2021-03-01",{"$f":"VLOOKUP(YEAR(G60),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G60),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2976302,2810000,166302.00000000003,24789.589041095889,0,0,25580,24789.589041095889,2810000,165511.58904109593]
[null,null,null,null,null,51,"2021-03-01","2021-03-31",31,3,"2021-03-31",{"$f":"VLOOKUP(YEAR(G61),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G61),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2975511.5890410962,2810000,165511.58904109593,27445.616438356166,0,0,25580,27445.616438356166,2810000,167377.2054794521]
[null,null,null,null,null,52,"2021-04-01","2021-04-30",30,5,"2021-04-30",{"$f":"VLOOKUP(YEAR(G62),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G62),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2977377.2054794519,2810000,167377.2054794521,26560.273972602739,0,0,25580,26560.273972602739,2810000,168357.47945205483]
[null,null,null,null,null,53,"2021-05-01","2021-05-31",31,1,"2021-05-31",{"$f":"VLOOKUP(YEAR(G63),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G63),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2978357.4794520549,2810000,168357.47945205483,27445.616438356166,0,0,25580,27445.616438356166,2810000,170223.095890411]
[null,null,null,null,null,54,"2021-06-01","2021-06-30",30,3,"2021-06-30",{"$f":"VLOOKUP(YEAR(G64),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G64),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2980223.0958904112,2810000,170223.095890411,26560.273972602739,0,0,25580,26560.273972602739,2810000,171203.36986301374]
[null,null,null,null,null,55,"2021-07-01","2021-07-31",31,6,"2021-08-02",{"$f":"VLOOKUP(YEAR(G65),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G65),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2981203.3698630137,2810000,171203.36986301374,27445.616438356166,0,0,25580,27445.616438356166,2810000,173068.98630136991]
[null,null,null,null,null,56,"2021-08-01","2021-08-31",31,2,"2021-08-31",{"$f":"VLOOKUP(YEAR(G66),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G66),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2983068.98630137,2810000,173068.98630136991,27445.616438356166,0,0,25580,27445.616438356166,2810000,174934.60273972608]
[null,null,null,null,null,57,"2021-09-01","2021-09-30",30,4,"2021-09-30",{"$f":"VLOOKUP(YEAR(G67),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G67),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2984934.6027397262,2810000,174934.60273972608,26560.273972602739,0,0,25580,26560.273972602739,2810000,175914.87671232881]
[null,null,null,null,null,58,"2021-10-01","2021-10-31",31,7,"2021-11-01",{"$f":"VLOOKUP(YEAR(G68),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G68),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2985914.8767123288,2810000,175914.87671232881,27445.616438356166,0,0,25580,27445.616438356166,2810000,177780.49315068498]
[null,null,null,null,null,59,"2021-11-01","2021-11-30",30,2,"2021-11-30",{"$f":"VLOOKUP(YEAR(G69),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G69),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2987780.493150685,2810000,177780.49315068498,26560.273972602739,0,0,25580,26560.273972602739,2810000,178760.76712328772]
[null,null,null,null,null,60,"2021-12-01","2021-12-31",31,5,"2021-12-31",{"$f":"VLOOKUP(YEAR(G70),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G70),Справочники!$C$3:$F$33,4,FALSE)","v":25580},2988760.7671232875,2810000,178760.76712328772,27445.616438356166,0,0,25580,27445.616438356166,2810000,180626.38356164389]
[null,null,null,null,null,61,"2022-01-01","2022-01-31",31,1,"2022-01-31",{"$f":"VLOOKUP(YEAR(G71),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G71),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2990626.3835616438,2810000,180626.38356164389,27445.616438356166,0,0,26345.000000000004,27445.616438356166,2810000,181727.00000000006]
[null,null,null,null,null,62,"2022-02-01","2022-02-28",28,1,"2022-02-28",{"$f":"VLOOKUP(YEAR(G72),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G72),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2991727,2810000,181727.00000000006,24789.589041095889,0,0,26345.000000000004,24789.589041095889,2810000,180171.58904109595]
[null,null,null,null,null,63,"2022-03-01","2022-03-31",31,4,"2022-03-31",{"$f":"VLOOKUP(YEAR(G73),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G73),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2990171.5890410962,2810000,180171.58904109595,27445.616438356166,0,0,26345.000000000004,27445.616438356166,2810000,181272.20547945212]
[null,null,null,null,null,64,"2022-04-01","2022-04-30",30,6,"2022-05-02",{"$f":"VLOOKUP(YEAR(G74),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G74),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2991272.2054794519,2810000,181272.20547945212,26560.273972602739,0,0,26345.000000000004,26560.273972602739,2810000,181487.47945205486]
[null,null,null,null,null,65,"2022-05-01","2022-05-31",31,2,"2022-05-31",{"$f":"VLOOKUP(YEAR(G75),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G75),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2991487.4794520549,2810000,181487.47945205486,27445.616438356166,0,0,26345.000000000004,27445.616438356166,2810000,{"$f":"P75+U75-T75","v":182588.09589041103}]
[null,null,null,null,null,66,"2022-06-01",{"$f":"EOMONTH(G76,0)","v":"2022-06-30"},30,{"$f":"WEEKDAY(H76,11)","v":4},{"$f":"WORKDAY(H76,IF(OR(J76=6,J76=7),1,0))","v":"2022-06-30"},{"$f":"VLOOKUP(YEAR(G76),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G76),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},{"$f":"O76+P76","v":2992588.0958904112},2810000,182588.09589041103,26560.273972602739,{"$f":"MIN(M76-T76-S76,O76)","v":0},{"$f":"MIN(M76-T76,Q76)","v":0},{"$f":"MIN(M76,P76)","v":26345.000000000004},26560.273972602739,{"$f":"O76-R76","v":2810000},182803.36986301377]
[null,null,null,null,null,67,{"$f":"H76+1","v":"2022-07-01"},"2022-07-31",{"$f":"H77-G77+1","v":31},7,"2022-08-01",{"$f":"VLOOKUP(YEAR(G77),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G77),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2992803.3698630137,{"$f":"V76","v":2810000},182803.36986301377,{"$f":"O77*$D$4/L77*I77","v":27445.616438356166},0,0,26345.000000000004,{"$f":"MAX(Q77-S77,0)","v":27445.616438356166},2810000,183903.98630136994]
[null,null,null,null,null,68,"2022-08-01","2022-08-31",31,3,"2022-08-31",{"$f":"VLOOKUP(YEAR(G78),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G78),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2993903.98630137,2810000,183903.98630136994,27445.616438356166,0,0,26345.000000000004,27445.616438356166,2810000,185004.60273972611]
[null,null,null,null,null,69,"2022-09-01","2022-09-30",30,5,"2022-09-30",{"$f":"VLOOKUP(YEAR(G79),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G79),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2995004.6027397262,2810000,185004.60273972611,26560.273972602739,0,0,26345.000000000004,26560.273972602739,2810000,185219.87671232884]
[null,null,null,null,null,70,"2022-10-01","2022-10-31",31,1,"2022-10-31",{"$f":"VLOOKUP(YEAR(G80),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G80),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2995219.8767123288,2810000,185219.87671232884,27445.616438356166,0,0,26345.000000000004,27445.616438356166,2810000,186320.49315068501]
[null,null,null,null,null,71,"2022-11-01","2022-11-30",30,3,"2022-11-30",{"$f":"VLOOKUP(YEAR(G81),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G81),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2996320.493150685,2810000,186320.49315068501,26560.273972602739,0,0,26345.000000000004,26560.273972602739,2810000,186535.76712328775]
[null,null,null,null,null,72,"2022-12-01","2022-12-31",31,6,"2023-01-02",{"$f":"VLOOKUP(YEAR(G82),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G82),Справочники!$C$3:$F$33,4,FALSE)","v":26345.000000000004},2996535.7671232875,2810000,186535.76712328775,27445.616438356166,0,0,26345.000000000004,27445.616438356166,2810000,187636.38356164392]
[null,null,null,null,null,73,"2023-01-01","2023-01-31",31,2,"2023-01-31",{"$f":"VLOOKUP(YEAR(G83),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G83),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2997636.3835616438,2810000,187636.38356164392,27445.616438356166,0,0,27080,27445.616438356166,2810000,188002.00000000009]
[null,null,null,null,null,74,"2023-02-01","2023-02-28",28,2,"2023-02-28",{"$f":"VLOOKUP(YEAR(G84),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G84),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2998002,2810000,188002.00000000009,24789.589041095889,0,0,27080,24789.589041095889,2810000,185711.58904109598]
[null,null,null,null,null,75,"2023-03-01","2023-03-31",31,5,"2023-03-31",{"$f":"VLOOKUP(YEAR(G85),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G85),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995711.5890410962,2810000,185711.58904109598,27445.616438356166,0,0,27080,27445.616438356166,2810000,186077.20547945215]
[null,null,null,null,null,76,"2023-04-01","2023-04-30",30,7,"2023-05-01",{"$f":"VLOOKUP(YEAR(G86),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G86),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2996077.2054794524,2810000,186077.20547945215,26560.273972602739,0,0,27080,26560.273972602739,2810000,185557.47945205489]
[null,null,null,null,null,77,"2023-05-01","2023-05-31",31,3,"2023-05-31",{"$f":"VLOOKUP(YEAR(G87),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G87),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995557.4794520549,2810000,185557.47945205489,27445.616438356166,0,0,27080,27445.616438356166,2810000,185923.09589041106]
[null,null,null,null,null,78,"2023-06-01","2023-06-30",30,5,"2023-06-30",{"$f":"VLOOKUP(YEAR(G88),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G88),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995923.0958904112,2810000,185923.09589041106,26560.273972602739,0,0,27080,26560.273972602739,2810000,185403.3698630138]
[null,null,null,null,null,79,"2023-07-01","2023-07-31",31,1,"2023-07-31",{"$f":"VLOOKUP(YEAR(G89),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G89),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995403.3698630137,2810000,185403.3698630138,27445.616438356166,0,0,27080,27445.616438356166,2810000,185768.98630136997]
[null,null,null,null,null,80,"2023-08-01","2023-08-31",31,4,"2023-08-31",{"$f":"VLOOKUP(YEAR(G90),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G90),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995768.98630137,2810000,185768.98630136997,27445.616438356166,0,0,27080,27445.616438356166,2810000,186134.60273972614]
[null,null,null,null,null,81,"2023-09-01","2023-09-30",30,6,"2023-10-02",{"$f":"VLOOKUP(YEAR(G91),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G91),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2996134.6027397262,2810000,186134.60273972614,26560.273972602739,0,0,27080,26560.273972602739,2810000,185614.87671232887]
[null,null,null,null,null,82,"2023-10-01","2023-10-31",31,2,"2023-10-31",{"$f":"VLOOKUP(YEAR(G92),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G92),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995614.8767123288,2810000,185614.87671232887,27445.616438356166,0,0,27080,27445.616438356166,2810000,185980.49315068504]
[null,null,null,null,null,83,"2023-11-01","2023-11-30",30,4,"2023-11-30",{"$f":"VLOOKUP(YEAR(G93),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G93),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995980.493150685,2810000,185980.49315068504,26560.273972602739,0,0,27080,26560.273972602739,2810000,185460.76712328778]
[null,null,null,null,null,84,"2023-12-01","2023-12-31",31,7,"2024-01-01",{"$f":"VLOOKUP(YEAR(G94),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G94),Справочники!$C$3:$F$33,4,FALSE)","v":27080},2995460.7671232875,2810000,185460.76712328778,27445.616438356166,0,0,27080,27445.616438356166,2810000,185826.38356164395]
[null,null,null,null,null,85,"2024-01-01","2024-01-31",31,3,"2024-01-31",{"$f":"VLOOKUP(YEAR(G95),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G95),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2995826.3835616438,2810000,185826.38356164395,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,185387.01197694449]
[null,null,null,null,null,86,"2024-02-01","2024-02-29",29,4,"2024-02-29",{"$f":"VLOOKUP(YEAR(G96),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G96),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2995387.0119769443,2810000,185387.01197694449,25604.781420765026,0,0,27810.000000000004,25604.781420765026,2810000,183181.79339770952]
[null,null,null,null,null,87,"2024-03-01","2024-03-31",31,7,"2024-04-01",{"$f":"VLOOKUP(YEAR(G97),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G97),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2993181.7933977097,2810000,183181.79339770952,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,182742.42181301006]
[null,null,null,null,null,88,"2024-04-01","2024-04-30",30,2,"2024-04-30",{"$f":"VLOOKUP(YEAR(G98),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G98),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2992742.4218130102,2810000,182742.42181301006,26487.704918032789,0,0,27810.000000000004,26487.704918032789,2810000,181420.12673104287]
[null,null,null,null,null,89,"2024-05-01","2024-05-31",31,5,"2024-05-31",{"$f":"VLOOKUP(YEAR(G99),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G99),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2991420.1267310428,2810000,181420.12673104287,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,180980.75514634341]
[null,null,null,null,null,90,"2024-06-01","2024-06-30",30,7,"2024-07-01",{"$f":"VLOOKUP(YEAR(G100),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G100),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2990980.7551463433,2810000,180980.75514634341,26487.704918032789,0,0,27810.000000000004,26487.704918032789,2810000,179658.46006437618]
[null,null,null,null,null,91,"2024-07-01","2024-07-31",31,3,"2024-07-31",{"$f":"VLOOKUP(YEAR(G101),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G101),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2989658.4600643762,2810000,179658.46006437618,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,179219.08847967672]
[null,null,null,null,null,92,"2024-08-01","2024-08-31",31,6,"2024-09-02",{"$f":"VLOOKUP(YEAR(G102),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G102),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2989219.0884796767,2810000,179219.08847967672,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,178779.71689497726]
[null,null,null,null,null,93,"2024-09-01","2024-09-30",30,1,"2024-09-30",{"$f":"VLOOKUP(YEAR(G103),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G103),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2988779.7168949773,2810000,178779.71689497726,26487.704918032789,0,0,27810.000000000004,26487.704918032789,2810000,177457.42181301006]
[null,null,null,null,null,94,"2024-10-01","2024-10-31",31,4,"2024-10-31",{"$f":"VLOOKUP(YEAR(G104),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G104),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2987457.4218130102,2810000,177457.42181301006,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,177018.0502283106]
[null,null,null,null,null,95,"2024-11-01","2024-11-30",30,6,"2024-12-02",{"$f":"VLOOKUP(YEAR(G105),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G105),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2987018.0502283107,2810000,177018.0502283106,26487.704918032789,0,0,27810.000000000004,26487.704918032789,2810000,175695.75514634338]
[null,null,null,null,null,96,"2024-12-01","2024-12-31",31,2,"2024-12-31",{"$f":"VLOOKUP(YEAR(G106),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G106),Справочники!$C$3:$F$33,4,FALSE)","v":27810.000000000004},2985695.7551463433,2810000,175695.75514634338,27370.628415300547,0,0,27810.000000000004,27370.628415300547,2810000,175256.38356164392]
[null,null,null,null,null,97,"2025-01-01","2025-01-31",31,5,"2025-01-31",{"$f":"VLOOKUP(YEAR(G107),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G107),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2985256.3835616438,2810000,175256.38356164392,27445.616438356166,0,0,28420,27445.616438356166,2810000,174282.00000000009]
[null,null,null,null,null,98,"2025-02-01","2025-02-28",28,5,"2025-02-28",{"$f":"VLOOKUP(YEAR(G108),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G108),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2984282,2810000,174282.00000000009,24789.589041095889,0,0,28420,24789.589041095889,2810000,170651.58904109598]
[null,null,null,null,null,99,"2025-03-01","2025-03-31",31,1,"2025-03-31",{"$f":"VLOOKUP(YEAR(G109),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G109),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2980651.5890410962,2810000,170651.58904109598,27445.616438356166,0,0,28420,27445.616438356166,2810000,169677.20547945215]
[null,null,null,null,null,100,"2025-04-01","2025-04-30",30,3,"2025-04-30",{"$f":"VLOOKUP(YEAR(G110),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G110),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2979677.2054794524,2810000,169677.20547945215,26560.273972602739,0,0,28420,26560.273972602739,2810000,167817.47945205489]
[null,null,null,null,null,101,"2025-05-01","2025-05-31",31,6,"2025-06-02",{"$f":"VLOOKUP(YEAR(G111),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G111),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2977817.4794520549,2810000,167817.47945205489,27445.616438356166,0,0,28420,27445.616438356166,2810000,166843.09589041106]
[null,null,null,null,null,102,"2025-06-01","2025-06-30",30,1,"2025-06-30",{"$f":"VLOOKUP(YEAR(G112),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G112),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2976843.0958904112,2810000,166843.09589041106,26560.273972602739,0,0,28420,26560.273972602739,2810000,164983.3698630138]
[null,null,null,null,null,103,"2025-07-01","2025-07-31",31,4,"2025-07-31",{"$f":"VLOOKUP(YEAR(G113),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G113),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2974983.3698630137,2810000,164983.3698630138,27445.616438356166,0,0,28420,27445.616438356166,2810000,164008.98630136997]
[null,null,null,null,null,104,"2025-08-01","2025-08-31",31,7,"2025-09-01",{"$f":"VLOOKUP(YEAR(G114),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G114),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2974008.98630137,2810000,164008.98630136997,27445.616438356166,0,0,28420,27445.616438356166,2810000,163034.60273972614]
[null,null,null,null,null,105,"2025-09-01","2025-09-30",30,2,"2025-09-30",{"$f":"VLOOKUP(YEAR(G115),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G115),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2973034.6027397262,2810000,163034.60273972614,26560.273972602739,0,0,28420,26560.273972602739,2810000,161174.87671232887]
[null,null,null,null,null,106,"2025-10-01","2025-10-31",31,5,"2025-10-31",{"$f":"VLOOKUP(YEAR(G116),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G116),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2971174.8767123288,2810000,161174.87671232887,27445.616438356166,0,0,28420,27445.616438356166,2810000,160200.49315068504]
[null,null,null,null,null,107,"2025-11-01","2025-11-30",30,7,"2025-12-01",{"$f":"VLOOKUP(YEAR(G117),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G117),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2970200.493150685,2810000,160200.49315068504,26560.273972602739,0,0,28420,26560.273972602739,2810000,158340.76712328778]
[null,null,null,null,null,108,"2025-12-01","2025-12-31",31,3,"2025-12-31",{"$f":"VLOOKUP(YEAR(G118),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G118),Справочники!$C$3:$F$33,4,FALSE)","v":28420},2968340.7671232875,2810000,158340.76712328778,27445.616438356166,0,0,28420,27445.616438356166,2810000,157366.38356164395]
[null,null,null,null,null,109,"2026-01-01","2026-01-31",31,6,"2026-02-02",{"$f":"VLOOKUP(YEAR(G119),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G119),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2967366.3835616438,2810000,157366.38356164395,27445.616438356166,0,0,29015,27445.616438356166,2810000,155797.00000000012]
[null,null,null,null,null,110,"2026-02-01","2026-02-28",28,6,"2026-03-02",{"$f":"VLOOKUP(YEAR(G120),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G120),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2965797,2810000,155797.00000000012,24789.589041095889,0,0,29015,24789.589041095889,2810000,151571.58904109601]
[null,null,null,null,null,111,"2026-03-01","2026-03-31",31,2,"2026-03-31",{"$f":"VLOOKUP(YEAR(G121),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G121),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2961571.5890410962,2810000,151571.58904109601,27445.616438356166,0,0,29015,27445.616438356166,2810000,150002.20547945218]
[null,null,null,null,null,112,"2026-04-01","2026-04-30",30,4,"2026-04-30",{"$f":"VLOOKUP(YEAR(G122),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G122),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2960002.2054794524,2810000,150002.20547945218,26560.273972602739,0,0,29015,26560.273972602739,2810000,147547.47945205492]
[null,null,null,null,null,113,"2026-05-01","2026-05-31",31,7,"2026-06-01",{"$f":"VLOOKUP(YEAR(G123),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G123),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2957547.4794520549,2810000,147547.47945205492,27445.616438356166,0,0,29015,27445.616438356166,2810000,145978.09589041109]
[null,null,null,null,null,114,"2026-06-01","2026-06-30",30,2,"2026-06-30",{"$f":"VLOOKUP(YEAR(G124),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G124),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2955978.0958904112,2810000,145978.09589041109,26560.273972602739,0,0,29015,26560.273972602739,2810000,143523.36986301382]
[null,null,null,null,null,115,"2026-07-01","2026-07-31",31,5,"2026-07-31",{"$f":"VLOOKUP(YEAR(G125),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G125),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2953523.3698630137,2810000,143523.36986301382,27445.616438356166,0,0,29015,27445.616438356166,2810000,141953.98630136999]
[null,null,null,null,null,116,"2026-08-01","2026-08-31",31,1,"2026-08-31",{"$f":"VLOOKUP(YEAR(G126),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G126),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2951953.98630137,2810000,141953.98630136999,27445.616438356166,0,0,29015,27445.616438356166,2810000,140384.60273972616]
[null,null,null,null,null,117,"2026-09-01","2026-09-30",30,3,"2026-09-30",{"$f":"VLOOKUP(YEAR(G127),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G127),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2950384.6027397262,2810000,140384.60273972616,26560.273972602739,0,0,29015,26560.273972602739,2810000,137929.8767123289]
[null,null,null,null,null,118,"2026-10-01","2026-10-31",31,6,"2026-11-02",{"$f":"VLOOKUP(YEAR(G128),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G128),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2947929.8767123288,2810000,137929.8767123289,27445.616438356166,0,0,29015,27445.616438356166,2810000,136360.49315068507]
[null,null,null,null,null,119,"2026-11-01","2026-11-30",30,1,"2026-11-30",{"$f":"VLOOKUP(YEAR(G129),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G129),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2946360.493150685,2810000,136360.49315068507,26560.273972602739,0,0,29015,26560.273972602739,2810000,133905.76712328781]
[null,null,null,null,null,120,"2026-12-01","2026-12-31",31,4,"2026-12-31",{"$f":"VLOOKUP(YEAR(G130),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G130),Справочники!$C$3:$F$33,4,FALSE)","v":29015},2943905.767123288,2810000,133905.76712328781,27445.616438356166,0,0,29015,27445.616438356166,2810000,132336.38356164398]
[null,null,null,null,null,121,"2027-01-01","2027-01-31",31,7,"2027-02-01",{"$f":"VLOOKUP(YEAR(G131),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G131),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2942336.3835616438,2810000,132336.38356164398,27445.616438356166,0,0,29625,27445.616438356166,2810000,130157.00000000015]
[null,null,null,null,null,122,"2027-02-01","2027-02-28",28,7,"2027-03-01",{"$f":"VLOOKUP(YEAR(G132),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G132),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2940157,2810000,130157.00000000015,24789.589041095889,0,0,29625,24789.589041095889,2810000,125321.58904109604]
[null,null,null,null,null,123,"2027-03-01","2027-03-31",31,3,"2027-03-31",{"$f":"VLOOKUP(YEAR(G133),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G133),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2935321.5890410962,2810000,125321.58904109604,27445.616438356166,0,0,29625,27445.616438356166,2810000,123142.20547945221]
[null,null,null,null,null,124,"2027-04-01","2027-04-30",30,5,"2027-04-30",{"$f":"VLOOKUP(YEAR(G134),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G134),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2933142.2054794524,2810000,123142.20547945221,26560.273972602739,0,0,29625,26560.273972602739,2810000,120077.47945205495]
[null,null,null,null,null,125,"2027-05-01","2027-05-31",31,1,"2027-05-31",{"$f":"VLOOKUP(YEAR(G135),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G135),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2930077.4794520549,2810000,120077.47945205495,27445.616438356166,0,0,29625,27445.616438356166,2810000,117898.09589041112]
[null,null,null,null,null,126,"2027-06-01","2027-06-30",30,3,"2027-06-30",{"$f":"VLOOKUP(YEAR(G136),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G136),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2927898.0958904112,2810000,117898.09589041112,26560.273972602739,0,0,29625,26560.273972602739,2810000,114833.36986301385]
[null,null,null,null,null,127,"2027-07-01","2027-07-31",31,6,"2027-08-02",{"$f":"VLOOKUP(YEAR(G137),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G137),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2924833.3698630137,2810000,114833.36986301385,27445.616438356166,0,0,29625,27445.616438356166,2810000,112653.98630137002]
[null,null,null,null,null,128,"2027-08-01","2027-08-31",31,2,"2027-08-31",{"$f":"VLOOKUP(YEAR(G138),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G138),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2922653.98630137,2810000,112653.98630137002,27445.616438356166,0,0,29625,27445.616438356166,2810000,110474.60273972619]
[null,null,null,null,null,129,"2027-09-01","2027-09-30",30,4,"2027-09-30",{"$f":"VLOOKUP(YEAR(G139),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G139),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2920474.6027397262,2810000,110474.60273972619,26560.273972602739,0,0,29625,26560.273972602739,2810000,{"$f":"P139+U139-T139","v":107409.87671232893}]
[null,null,null,null,null,130,"2027-10-01",{"$f":"EOMONTH(G140,0)","v":"2027-10-31"},31,{"$f":"WEEKDAY(H140,11)","v":7},{"$f":"WORKDAY(H140,IF(OR(J140=6,J140=7),1,0))","v":"2027-11-01"},{"$f":"VLOOKUP(YEAR(G140),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G140),Справочники!$C$3:$F$33,4,FALSE)","v":29625},{"$f":"O140+P140","v":2917409.8767123288},2810000,107409.87671232893,27445.616438356166,{"$f":"MIN(M140-T140-S140,O140)","v":0},{"$f":"MIN(M140-T140,Q140)","v":0},{"$f":"MIN(M140,P140)","v":29625},27445.616438356166,{"$f":"O140-R140","v":2810000},105230.4931506851]
[null,null,null,null,null,131,{"$f":"H140+1","v":"2027-11-01"},"2027-11-30",{"$f":"H141-G141+1","v":30},2,"2027-11-30",{"$f":"VLOOKUP(YEAR(G141),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G141),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2915230.493150685,{"$f":"V140","v":2810000},105230.4931506851,{"$f":"O141*$D$4/L141*I141","v":26560.273972602739},0,0,29625,{"$f":"MAX(Q141-S141,0)","v":26560.273972602739},2810000,102165.76712328783]
[null,null,null,null,null,132,"2027-12-01","2027-12-31",31,5,"2027-12-31",{"$f":"VLOOKUP(YEAR(G142),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G142),Справочники!$C$3:$F$33,4,FALSE)","v":29625},2912165.767123288,2810000,102165.76712328783,27445.616438356166,0,0,29625,27445.616438356166,2810000,99986.383561644005]
[null,null,null,null,null,133,"2028-01-01","2028-01-31",31,1,"2028-01-31",{"$f":"VLOOKUP(YEAR(G143),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G143),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2909986.3835616438,2810000,99986.383561644005,27370.628415300547,0,0,30245,27370.628415300547,2810000,97112.011976944545]
[null,null,null,null,null,134,"2028-02-01","2028-02-29",29,2,"2028-02-29",{"$f":"VLOOKUP(YEAR(G144),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G144),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2907112.0119769447,2810000,97112.011976944545,25604.781420765026,0,0,30245,25604.781420765026,2810000,92471.793397709567]
[null,null,null,null,null,135,"2028-03-01","2028-03-31",31,5,"2028-03-31",{"$f":"VLOOKUP(YEAR(G145),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G145),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2902471.7933977097,2810000,92471.793397709567,27370.628415300547,0,0,30245,27370.628415300547,2810000,89597.421813010122]
[null,null,null,null,null,136,"2028-04-01","2028-04-30",30,7,"2028-05-01",{"$f":"VLOOKUP(YEAR(G146),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G146),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2899597.4218130102,2810000,89597.421813010122,26487.704918032789,0,0,30245,26487.704918032789,2810000,85840.12673104291]
[null,null,null,null,null,137,"2028-05-01","2028-05-31",31,3,"2028-05-31",{"$f":"VLOOKUP(YEAR(G147),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G147),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2895840.1267310428,2810000,85840.12673104291,27370.628415300547,0,0,30245,27370.628415300547,2810000,82965.755146343465]
[null,null,null,null,null,138,"2028-06-01","2028-06-30",30,5,"2028-06-30",{"$f":"VLOOKUP(YEAR(G148),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G148),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2892965.7551463433,2810000,82965.755146343465,26487.704918032789,0,0,30245,26487.704918032789,2810000,79208.460064376253]
[null,null,null,null,null,139,"2028-07-01","2028-07-31",31,1,"2028-07-31",{"$f":"VLOOKUP(YEAR(G149),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G149),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2889208.4600643762,2810000,79208.460064376253,27370.628415300547,0,0,30245,27370.628415300547,2810000,76334.088479676808]
[null,null,null,null,null,140,"2028-08-01","2028-08-31",31,4,"2028-08-31",{"$f":"VLOOKUP(YEAR(G150),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G150),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2886334.0884796767,2810000,76334.088479676808,27370.628415300547,0,0,30245,27370.628415300547,2810000,73459.716894977348]
[null,null,null,null,null,141,"2028-09-01","2028-09-30",30,6,"2028-10-02",{"$f":"VLOOKUP(YEAR(G151),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G151),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2883459.7168949773,2810000,73459.716894977348,26487.704918032789,0,0,30245,26487.704918032789,2810000,69702.421813010136]
[null,null,null,null,null,142,"2028-10-01","2028-10-31",31,2,"2028-10-31",{"$f":"VLOOKUP(YEAR(G152),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G152),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2879702.4218130102,2810000,69702.421813010136,27370.628415300547,0,0,30245,27370.628415300547,2810000,66828.050228310691]
[null,null,null,null,null,143,"2028-11-01","2028-11-30",30,4,"2028-11-30",{"$f":"VLOOKUP(YEAR(G153),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G153),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2876828.0502283107,2810000,66828.050228310691,26487.704918032789,0,0,30245,26487.704918032789,2810000,63070.755146343479]
[null,null,null,null,null,144,"2028-12-01","2028-12-31",31,7,"2029-01-01",{"$f":"VLOOKUP(YEAR(G154),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G154),Справочники!$C$3:$F$33,4,FALSE)","v":30245},2873070.7551463433,2810000,63070.755146343479,27370.628415300547,0,0,30245,27370.628415300547,2810000,60196.383561644034]
[null,null,null,null,null,145,"2029-01-01","2029-01-31",31,3,"2029-01-31",{"$f":"VLOOKUP(YEAR(G155),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G155),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2870196.3835616442,2810000,60196.383561644034,27445.616438356166,0,0,30850,27445.616438356166,2810000,56792.000000000204]
[null,null,null,null,null,146,"2029-02-01","2029-02-28",28,3,"2029-02-28",{"$f":"VLOOKUP(YEAR(G156),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G156),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2866792,2810000,56792.000000000204,24789.589041095889,0,0,30850,24789.589041095889,2810000,50731.5890410961]
[null,null,null,null,null,147,"2029-03-01","2029-03-31",31,6,"2029-04-02",{"$f":"VLOOKUP(YEAR(G157),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G157),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2860731.5890410962,2810000,50731.5890410961,27445.616438356166,0,0,30850,27445.616438356166,2810000,47327.20547945227]
[null,null,null,null,null,148,"2029-04-01","2029-04-30",30,1,"2029-04-30",{"$f":"VLOOKUP(YEAR(G158),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G158),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2857327.2054794524,2810000,47327.20547945227,26560.273972602739,0,0,30850,26560.273972602739,2810000,43037.479452055006]
[null,null,null,null,null,149,"2029-05-01","2029-05-31",31,4,"2029-05-31",{"$f":"VLOOKUP(YEAR(G159),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G159),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2853037.4794520549,2810000,43037.479452055006,27445.616438356166,0,0,30850,27445.616438356166,2810000,39633.095890411176]
[null,null,null,null,null,150,"2029-06-01","2029-06-30",30,6,"2029-07-02",{"$f":"VLOOKUP(YEAR(G160),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G160),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2849633.0958904112,2810000,39633.095890411176,26560.273972602739,0,0,30850,26560.273972602739,2810000,35343.369863013912]
[null,null,null,null,null,151,"2029-07-01","2029-07-31",31,2,"2029-07-31",{"$f":"VLOOKUP(YEAR(G161),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G161),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2845343.3698630137,2810000,35343.369863013912,27445.616438356166,0,0,30850,27445.616438356166,2810000,31938.986301370081]
[null,null,null,null,null,152,"2029-08-01","2029-08-31",31,5,"2029-08-31",{"$f":"VLOOKUP(YEAR(G162),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G162),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2841938.98630137,2810000,31938.986301370081,27445.616438356166,0,0,30850,27445.616438356166,2810000,28534.602739726251]
[null,null,null,null,null,153,"2029-09-01","2029-09-30",30,7,"2029-10-01",{"$f":"VLOOKUP(YEAR(G163),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G163),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2838534.6027397262,2810000,28534.602739726251,26560.273972602739,0,2315.3972602737485,28534.602739726251,24244.876712328991,2810000,24244.876712328987]
[null,null,null,null,null,154,"2029-10-01","2029-10-31",31,3,"2029-10-31",{"$f":"VLOOKUP(YEAR(G164),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G164),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2834244.8767123288,2810000,24244.876712328987,27445.616438356166,0,6605.1232876710128,24244.876712328987,20840.493150685154,2810000,20840.493150685157]
[null,null,null,null,null,155,"2029-11-01","2029-11-30",30,5,"2029-11-30",{"$f":"VLOOKUP(YEAR(G165),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G165),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2830840.493150685,2810000,20840.493150685157,26560.273972602739,0,10009.506849314843,20840.493150685157,16550.767123287897,2810000,16550.767123287893]
[null,null,null,null,null,156,"2029-12-01","2029-12-31",31,1,"2029-12-31",{"$f":"VLOOKUP(YEAR(G166),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G166),Справочники!$C$3:$F$33,4,FALSE)","v":30850},2826550.767123288,2810000,16550.767123287893,27445.616438356166,0,14299.232876712107,16550.767123287893,13146.383561644059,2810000,13146.383561644059]
[null,null,null,null,null,157,"2030-01-01","2030-01-31",31,4,"2030-01-31",{"$f":"VLOOKUP(YEAR(G167),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G167),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2823146.3835616442,2810000,13146.383561644059,27445.616438356166,0,18288.616438355941,13146.383561644059,9157.0000000002256,2810000,9157.0000000002256]
[null,null,null,null,null,158,"2030-02-01","2030-02-28",28,4,"2030-02-28",{"$f":"VLOOKUP(YEAR(G168),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G168),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2819157,2810000,9157.0000000002256,24789.589041095889,0,22277.999999999774,9157.0000000002256,2511.5890410961147,2810000,2511.5890410961147]
[null,null,null,null,null,159,"2030-03-01","2030-03-31",31,7,"2030-04-01",{"$f":"VLOOKUP(YEAR(G169),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G169),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2812511.5890410962,2810000,2511.5890410961147,27445.616438356166,1477.794520547719,27445.616438356166,2511.5890410961147,0,2808522.2054794524,0]
[null,null,null,null,null,160,"2030-04-01","2030-04-30",30,2,"2030-04-30",{"$f":"VLOOKUP(YEAR(G170),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G170),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2808522.2054794524,2808522.2054794524,0,26546.305777819482,4888.6942221805184,26546.305777819482,0,0,2803633.5112572717,0]
[null,null,null,null,null,161,"2030-05-01","2030-05-31",31,5,"2030-05-31",{"$f":"VLOOKUP(YEAR(G171),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G171),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2803633.5112572717,2803633.5112572717,0,27383.434157896365,4051.5658421036351,27383.434157896365,0,0,2799581.9454151681,0]
[null,null,null,null,null,162,"2030-06-01","2030-06-30",30,7,"2030-07-01",{"$f":"VLOOKUP(YEAR(G172),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G172),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2799581.9454151681,2799581.9454151681,0,26461.801949814602,4973.1980501853977,26461.801949814602,0,0,2794608.7473649825,0]
[null,null,null,null,null,163,"2030-07-01","2030-07-31",31,3,"2030-07-31",{"$f":"VLOOKUP(YEAR(G173),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G173),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2794608.7473649825,2794608.7473649825,0,27295.288176318252,4139.7118236817478,27295.288176318252,0,0,2790469.0355413007,0]
[null,null,null,null,null,164,"2030-08-01","2030-08-31",31,6,"2030-09-02",{"$f":"VLOOKUP(YEAR(G174),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G174),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2790469.0355413007,2790469.0355413007,0,27254.855100560922,4180.1448994390776,27254.855100560922,0,0,2786288.8906418616,0]
[null,null,null,null,null,165,"2030-09-01","2030-09-30",30,1,"2030-09-30",{"$f":"VLOOKUP(YEAR(G175),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G175),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2786288.8906418616,2786288.8906418616,0,26336.15526771075,5098.8447322892498,26336.15526771075,0,0,2781190.0459095724,0]
[null,null,null,null,null,166,"2030-10-01","2030-10-31",31,4,"2030-10-31",{"$f":"VLOOKUP(YEAR(G176),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G176),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2781190.0459095724,2781190.0459095724,0,27164.226064842809,4270.7739351571909,27164.226064842809,0,0,2776919.2719744151,0]
[null,null,null,null,null,167,"2030-11-01","2030-11-30",30,6,"2030-12-02",{"$f":"VLOOKUP(YEAR(G177),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G177),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2776919.2719744151,2776919.2719744151,0,26247.59311866228,5187.4068813377198,26247.59311866228,0,0,2771731.8650930775,0]
[null,null,null,null,null,168,"2030-12-01","2030-12-31",31,2,"2030-12-31",{"$f":"VLOOKUP(YEAR(G178),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G178),Справочники!$C$3:$F$33,4,FALSE)","v":31435},2771731.8650930775,2771731.8650930775,0,27071.846846731016,4363.1531532689842,27071.846846731016,0,0,2767368.7119398084,0]
[null,null,null,null,null,169,"2031-01-01","2031-01-31",31,5,"2031-01-31",{"$f":"VLOOKUP(YEAR(G179),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G179),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2767368.7119398084,2767368.7119398084,0,27029.231391960046,5035.7686080399544,27029.231391960046,0,0,2762332.9433317683,0]
[null,null,null,null,null,170,"2031-02-01","2031-02-28",28,5,"2031-02-28",{"$f":"VLOOKUP(YEAR(G180),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G180),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2762332.9433317683,2762332.9433317683,0,24369.074185009027,7695.9258149909729,24369.074185009027,0,0,2754637.0175167774,0]
[null,null,null,null,null,171,"2031-03-01","2031-03-31",31,1,"2031-03-31",{"$f":"VLOOKUP(YEAR(G181),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G181),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2754637.0175167774,2754637.0175167774,0,26904.879362869349,5160.1206371306507,26904.879362869349,0,0,2749476.8968796469,0]
[null,null,null,null,null,172,"2031-04-01","2031-04-30",30,3,"2031-04-30",{"$f":"VLOOKUP(YEAR(G182),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G182),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2749476.8968796469,2749476.8968796469,0,25988.206285574743,6076.7937144252573,25988.206285574743,0,0,2743400.1031652219,0]
[null,null,null,null,null,173,"2031-05-01","2031-05-31",31,6,"2031-06-02",{"$f":"VLOOKUP(YEAR(G183),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G183),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2743400.1031652219,2743400.1031652219,0,26795.127035024703,5269.8729649752968,26795.127035024703,0,0,2738130.2302002464,0]
[null,null,null,null,null,174,"2031-06-01","2031-06-30",30,1,"2031-06-30",{"$f":"VLOOKUP(YEAR(G184),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G184),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2738130.2302002464,2738130.2302002464,0,25880.956970385894,6184.0430296141058,25880.956970385894,0,0,2731946.1871706322,0]
[null,null,null,null,null,175,"2031-07-01","2031-07-31",31,4,"2031-07-31",{"$f":"VLOOKUP(YEAR(G185),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G185),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2731946.1871706322,2731946.1871706322,0,26683.255225378914,5381.7447746210855,26683.255225378914,0,0,2726564.4423960112,0]
[null,null,null,null,null,176,"2031-08-01","2031-08-31",31,7,"2031-09-01",{"$f":"VLOOKUP(YEAR(G186),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G186),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2726564.4423960112,2726564.4423960112,0,26630.691060662408,5434.3089393375922,26630.691060662408,0,0,2721130.1334566735,0]
[null,null,null,null,null,177,"2031-09-01","2031-09-30",30,2,"2031-09-30",{"$f":"VLOOKUP(YEAR(G187),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G187),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2721130.1334566735,2721130.1334566735,0,25720.271124453488,6344.7288755465124,25720.271124453488,0,0,2714785.4045811268,0]
[null,null,null,null,null,178,"2031-10-01","2031-10-31",31,5,"2031-10-31",{"$f":"VLOOKUP(YEAR(G188),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G188),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2714785.4045811268,2714785.4045811268,0,26515.643746114296,5549.3562538857041,26515.643746114296,0,0,2709236.0483272411,0]
[null,null,null,null,null,179,"2031-11-01","2031-11-30",30,7,"2031-12-01",{"$f":"VLOOKUP(YEAR(G189),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G189),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2709236.0483272411,2709236.0483272411,0,25607.847580079404,6457.152419920596,25607.847580079404,0,0,2702778.8959073205,0]
[null,null,null,null,null,180,"2031-12-01","2031-12-31",31,3,"2031-12-31",{"$f":"VLOOKUP(YEAR(G190),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G190),Справочники!$C$3:$F$33,4,FALSE)","v":32065},2702778.8959073205,2702778.8959073205,0,26398.374695642735,5666.6253043572651,26398.374695642735,0,0,2697112.2706029634,0]
[null,null,null,null,null,181,"2032-01-01","2032-01-31",31,6,"2032-02-02",{"$f":"VLOOKUP(YEAR(G191),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G191),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2697112.2706029634,2697112.2706029634,0,26271.052581146352,6433.9474188536478,26271.052581146352,0,0,2690678.3231841098,0]
[null,null,null,null,null,182,"2032-02-01","2032-02-29",29,7,"2032-03-01",{"$f":"VLOOKUP(YEAR(G192),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G192),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2690678.3231841098,2690678.3231841098,0,24517.519693494549,8187.4803065054512,24517.519693494549,0,0,2682490.8428776045,0]
[null,null,null,null,null,183,"2032-03-01","2032-03-31",31,3,"2032-03-31",{"$f":"VLOOKUP(YEAR(G193),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G193),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2682490.8428776045,2682490.8428776045,0,26128.633483220387,6576.3665167796134,26128.633483220387,0,0,2675914.4763608249,0]
[null,null,null,null,null,184,"2032-04-01","2032-04-30",30,5,"2032-04-30",{"$f":"VLOOKUP(YEAR(G194),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G194),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2675914.4763608249,2675914.4763608249,0,25223.783998483188,7481.216001516812,25223.783998483188,0,0,2668433.2603593082,0]
[null,null,null,null,null,185,"2032-05-01","2032-05-31",31,1,"2032-05-31",{"$f":"VLOOKUP(YEAR(G195),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G195),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2668433.2603593082,2668433.2603593082,0,25991.706484100916,6713.293515899084,25991.706484100916,0,0,2661719.966843409,0]
[null,null,null,null,null,186,"2032-06-01","2032-06-30",30,3,"2032-06-30",{"$f":"VLOOKUP(YEAR(G196),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G196),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2661719.966843409,2661719.966843409,0,25089.983294015739,7615.0167059842606,25089.983294015739,0,0,2654104.9501374247,0]
[null,null,null,null,null,187,"2032-07-01","2032-07-31",31,6,"2032-08-02",{"$f":"VLOOKUP(YEAR(G197),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G197),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2654104.9501374247,2654104.9501374247,0,25852.142478797596,6852.8575212024043,25852.142478797596,0,0,2647252.0926162223,0]
[null,null,null,null,null,188,"2032-08-01","2032-08-31",31,2,"2032-08-31",{"$f":"VLOOKUP(YEAR(G198),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G198),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2647252.0926162223,2647252.0926162223,0,25785.392650756377,6919.6073492436226,25785.392650756377,0,0,2640332.4852669789,0]
[null,null,null,null,null,189,"2032-09-01","2032-09-30",30,4,"2032-09-30",{"$f":"VLOOKUP(YEAR(G199),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G199),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2640332.4852669789,2640332.4852669789,0,24888.379984073981,7816.6200159260188,24888.379984073981,0,0,2632515.8652510527,0]
[null,null,null,null,null,190,"2032-10-01","2032-10-31",31,7,"2032-11-01",{"$f":"VLOOKUP(YEAR(G200),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G200),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2632515.8652510527,2632515.8652510527,0,25641.855354153016,7063.1446458469836,25641.855354153016,0,0,2625452.7206052057,0]
[null,null,null,null,null,191,"2032-11-01","2032-11-30",30,2,"2032-11-30",{"$f":"VLOOKUP(YEAR(G201),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G201),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2625452.7206052057,2625452.7206052057,0,24748.119907344153,7956.880092655847,24748.119907344153,0,0,2617495.84051255,0]
[null,null,null,null,null,192,"2032-12-01","2032-12-31",31,5,"2032-12-31",{"$f":"VLOOKUP(YEAR(G202),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G202),Справочники!$C$3:$F$33,4,FALSE)","v":32705},2617495.84051255,2617495.84051255,0,25495.553747068967,7209.4462529310331,25495.553747068967,0,0,2610286.3942596191,0]
[null,null,null,null,null,193,"2033-01-01","2033-01-31",31,1,"2033-01-31",{"$f":"VLOOKUP(YEAR(G203),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G203),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2610286.3942596191,2610286.3942596191,0,25494.989028864497,7865.0109711355035,25494.989028864497,0,0,2602421.3832884836,{"$f":"P203+U203-T203","v":0}]
[null,null,null,null,null,194,"2033-02-01",{"$f":"EOMONTH(G204,0)","v":"2033-02-28"},28,{"$f":"WEEKDAY(H204,11)","v":1},{"$f":"WORKDAY(H204,IF(OR(J204=6,J204=7),1,0))","v":"2033-02-28"},{"$f":"VLOOKUP(YEAR(G204),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G204),Справочники!$C$3:$F$33,4,FALSE)","v":33360},{"$f":"O204+P204","v":2602421.3832884836},2602421.3832884836,0,22958.347545723063,{"$f":"MIN(M204-T204-S204,O204)","v":10401.652454276937},{"$f":"MIN(M204-T204,Q204)","v":22958.347545723063},{"$f":"MIN(M204,P204)","v":0},0,{"$f":"O204-R204","v":2592019.7308342066},0]
[null,null,null,null,null,195,{"$f":"H204+1","v":"2033-03-01"},"2033-03-31",{"$f":"H205-G205+1","v":31},4,"2033-03-31",{"$f":"VLOOKUP(YEAR(G205),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G205),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2592019.7308342066,{"$f":"V204","v":2592019.7308342066},0,{"$f":"O205*$D$4/L205*I205","v":25316.576275134103},8043.4237248658974,25316.576275134103,0,{"$f":"MAX(Q205-S205,0)","v":0},2583976.3071093406,0]
[null,null,null,null,null,196,"2033-04-01","2033-04-30",30,6,"2033-05-02",{"$f":"VLOOKUP(YEAR(G206),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G206),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2583976.3071093406,2583976.3071093406,0,24423.885642540339,8936.1143574596608,24423.885642540339,0,0,2575040.1927518807,0]
[null,null,null,null,null,197,"2033-05-01","2033-05-31",31,2,"2033-05-31",{"$f":"VLOOKUP(YEAR(G207),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G207),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2575040.1927518807,2575040.1927518807,0,25150.735033316319,8209.2649666836805,25150.735033316319,0,0,2566830.9277851973,0]
[null,null,null,null,null,198,"2033-06-01","2033-06-30",30,4,"2033-06-30",{"$f":"VLOOKUP(YEAR(G208),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G208),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2566830.9277851973,2566830.9277851973,0,24261.826577695701,9098.1734223042986,24261.826577695701,0,0,2557732.7543628928,0]
[null,null,null,null,null,199,"2033-07-01","2033-07-31",31,7,"2033-08-01",{"$f":"VLOOKUP(YEAR(G209),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G209),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2557732.7543628928,2557732.7543628928,0,24981.691148777296,8378.3088512227041,24981.691148777296,0,0,2549354.4455116703,0]
[null,null,null,null,null,200,"2033-08-01","2033-08-31",31,3,"2033-08-31",{"$f":"VLOOKUP(YEAR(G210),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G210),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2549354.4455116703,2549354.4455116703,0,24899.859173285222,8460.1408267147781,24899.859173285222,0,0,2540894.3046849556,0]
[null,null,null,null,null,201,"2033-09-01","2033-09-30",30,5,"2033-09-30",{"$f":"VLOOKUP(YEAR(G211),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G211),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2540894.3046849556,2540894.3046849556,0,24016.672194967388,9343.3278050326116,24016.672194967388,0,0,2531550.9768799231,0]
[null,null,null,null,null,202,"2033-10-01","2033-10-31",31,1,"2033-10-31",{"$f":"VLOOKUP(YEAR(G212),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G212),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2531550.9768799231,2531550.9768799231,0,24725.970500210755,8634.0294997892452,24725.970500210755,0,0,2522916.9473801339,0]
[null,null,null,null,null,203,"2033-11-01","2033-11-30",30,3,"2033-11-30",{"$f":"VLOOKUP(YEAR(G213),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G213),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2522916.9473801339,2522916.9473801339,0,23846.749228661542,9513.2507713384584,23846.749228661542,0,0,2513403.6966087953,0]
[null,null,null,null,null,204,"2033-12-01","2033-12-31",31,6,"2034-01-02",{"$f":"VLOOKUP(YEAR(G214),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G214),Справочники!$C$3:$F$33,4,FALSE)","v":33360},2513403.6966087953,2513403.6966087953,0,24548.72377646673,8811.2762235332702,24548.72377646673,0,0,2504592.420385262,0]
[null,null,null,null,null,205,"2034-01-01","2034-01-31",31,2,"2034-01-31",{"$f":"VLOOKUP(YEAR(G215),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G215),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2504592.420385262,2504592.420385262,0,24462.662955269752,9562.3370447302477,24462.662955269752,0,0,2495030.0833405317,0]
[null,null,null,null,null,206,"2034-02-01","2034-02-28",28,2,"2034-02-28",{"$f":"VLOOKUP(YEAR(G216),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G216),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2495030.0833405317,2495030.0833405317,0,22010.95032426442,12014.04967573558,22010.95032426442,0,0,2483016.033664796,0]
[null,null,null,null,null,207,"2034-03-01","2034-03-31",31,5,"2034-03-31",{"$f":"VLOOKUP(YEAR(G217),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G217),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2483016.033664796,2483016.033664796,0,24251.923726068489,9773.0762739315105,24251.923726068489,0,0,2473242.9573908644,0]
[null,null,null,null,null,208,"2034-04-01","2034-04-30",30,7,"2034-05-01",{"$f":"VLOOKUP(YEAR(G218),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G218),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2473242.9573908644,2473242.9573908644,0,23377.227953420501,10647.772046579499,23377.227953420501,0,0,2462595.1853442849,0]
[null,null,null,null,null,209,"2034-05-01","2034-05-31",31,3,"2034-05-31",{"$f":"VLOOKUP(YEAR(G219),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G219),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2462595.1853442849,2462595.1853442849,0,24052.470782883222,9972.5292171167785,24052.470782883222,0,0,2452622.6561271679,0]
[null,null,null,null,null,210,"2034-06-01","2034-06-30",30,5,"2034-06-30",{"$f":"VLOOKUP(YEAR(G220),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G220),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2452622.6561271679,2452622.6561271679,0,23182.323735996521,10842.676264003479,23182.323735996521,0,0,2441779.9798631645,0]
[null,null,null,null,null,211,"2034-07-01","2034-07-31",31,1,"2034-07-31",{"$f":"VLOOKUP(YEAR(G221),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G221),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2441779.9798631645,{"$f":"V220","v":2441779.9798631645},0,23849.16610469091,10175.83389530909,23849.16610469091,0,0,2431604.1459678556,0]
[null,null,null,null,null,212,"2034-08-01","2034-08-31",31,4,"2034-08-31",{"$f":"VLOOKUP(YEAR(G222),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G222),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2431604.1459678556,2431604.1459678556,0,23749.777480480563,10275.222519519437,23749.777480480563,0,0,2421328.9234483363,0]
[null,null,null,null,null,213,"2034-09-01","2034-09-30",30,6,"2034-10-02",{"$f":"VLOOKUP(YEAR(G223),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G223),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2421328.9234483363,2421328.9234483363,0,22886.533659991124,11138.466340008876,22886.533659991124,0,0,2410190.4571083277,0]
[null,null,null,null,null,214,"2034-10-01","2034-10-31",31,2,"2034-10-31",{"$f":"VLOOKUP(YEAR(G224),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G224),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2410190.4571083277,2410190.4571083277,0,23540.627341345724,10484.372658654276,23540.627341345724,0,0,2399706.0844496735,0]
[null,null,null,null,null,215,"2034-11-01","2034-11-30",30,4,"2034-11-30",{"$f":"VLOOKUP(YEAR(G225),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G225),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2399706.0844496735,2399706.0844496735,0,22682.15340096267,11342.84659903733,22682.15340096267,0,0,2388363.2378506362,0]
[null,null,null,null,null,216,"2034-12-01","2034-12-31",31,7,"2035-01-01",{"$f":"VLOOKUP(YEAR(G226),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G226),Справочники!$C$3:$F$33,4,FALSE)","v":34025},2388363.2378506362,2388363.2378506362,0,23327.438199828819,10697.561800171181,23327.438199828819,0,0,2377665.6760504651,0]
[null,null,null,null,null,217,"2035-01-01","2035-01-31",31,3,"2035-01-31",{"$f":"VLOOKUP(YEAR(G227),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G227),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2377665.6760504651,2377665.6760504651,0,23222.953794849062,11482.046205150938,23222.953794849062,0,0,2366183.6298453142,0]
[null,null,null,null,null,218,"2035-02-01","2035-02-28",28,3,"2035-02-28",{"$f":"VLOOKUP(YEAR(G228),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G228),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2366183.6298453142,2366183.6298453142,0,20874.27750164907,13830.72249835093,20874.27750164907,0,0,2352352.9073469634,0]
[null,null,null,null,null,219,"2035-03-01","2035-03-31",31,6,"2035-04-02",{"$f":"VLOOKUP(YEAR(G229),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G229),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2352352.9073469634,2352352.9073469634,0,22975.720862169655,11729.279137830345,22975.720862169655,0,0,2340623.6282091332,0]
[null,null,null,null,null,220,"2035-04-01","2035-04-30",30,1,"2035-04-30",{"$f":"VLOOKUP(YEAR(G230),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G230),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2340623.6282091332,2340623.6282091332,0,22123.702787182221,12581.297212817779,22123.702787182221,0,0,2328042.3309963155,0]
[null,null,null,null,null,221,"2035-05-01","2035-05-31",31,4,"2035-05-31",{"$f":"VLOOKUP(YEAR(G231),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G231),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2328042.3309963155,2328042.3309963155,0,22738.276465758536,11966.723534241464,22738.276465758536,0,0,2316075.6074620741,0]
[null,null,null,null,null,222,"2035-06-01","2035-06-30",30,6,"2035-07-02",{"$f":"VLOOKUP(YEAR(G232),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G232),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2316075.6074620741,2316075.6074620741,0,21891.673549983992,12813.326450016008,21891.673549983992,0,0,2303262.2810120583,0]
[null,null,null,null,null,223,"2035-07-01","2035-07-31",31,2,"2035-07-31",{"$f":"VLOOKUP(YEAR(G233),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G233),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2303262.2810120583,2303262.2810120583,0,22496.246662487636,12208.753337512364,22496.246662487636,0,0,2291053.527674546,0]
[null,null,null,null,null,224,"2035-08-01","2035-08-31",31,5,"2035-08-31",{"$f":"VLOOKUP(YEAR(G234),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G234),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2291053.527674546,2291053.527674546,0,22377.002263451392,12327.997736548608,22377.002263451392,0,0,2278725.5299379975,0]
[null,null,null,null,null,225,"2035-09-01","2035-09-30",30,7,"2035-10-01",{"$f":"VLOOKUP(YEAR(G235),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G235),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2278725.5299379975,2278725.5299379975,0,21538.638570646828,13166.361429353172,21538.638570646828,0,0,2265559.1685086442,0]
[null,null,null,null,null,226,"2035-10-01","2035-10-31",31,3,"2035-10-31",{"$f":"VLOOKUP(YEAR(G236),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G236),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2265559.1685086442,2265559.1685086442,0,22127.995714337852,12577.004285662148,22127.995714337852,0,0,2252982.1642229822,0]
[null,null,null,null,null,227,"2035-11-01","2035-11-30",30,5,"2035-11-30",{"$f":"VLOOKUP(YEAR(G237),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G237),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2252982.1642229822,2252982.1642229822,0,21295.310867313121,13409.689132686879,21295.310867313121,0,0,2239572.4750902955,0]
[null,null,null,null,null,228,"2035-12-01","2035-12-31",31,1,"2035-12-31",{"$f":"VLOOKUP(YEAR(G238),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G238),Справочники!$C$3:$F$33,4,FALSE)","v":34705},2239572.4750902955,2239572.4750902955,0,21874.180475881931,12830.819524118069,21874.180475881931,0,0,2226741.6555661773,0]
[null,null,null,null,null,229,"2036-01-01","2036-01-31",31,4,"2036-01-31",{"$f":"VLOOKUP(YEAR(G239),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G239),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2226741.6555661773,2226741.6555661773,0,21689.43716418968,13710.56283581032,21689.43716418968,0,0,2213031.0927303671,0]
[null,null,null,null,null,230,"2036-02-01","2036-02-29",29,5,"2036-02-29",{"$f":"VLOOKUP(YEAR(G240),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G240),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2213031.0927303671,2213031.0927303671,0,20165.187689223429,15234.812310776571,20165.187689223429,0,0,2197796.2804195904,0]
[null,null,null,null,null,231,"2036-03-01","2036-03-31",31,1,"2036-03-31",{"$f":"VLOOKUP(YEAR(G241),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G241),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2197796.2804195904,2197796.2804195904,0,21407.496556546012,13992.503443453988,21407.496556546012,0,0,2183803.7769761365,0]
[null,null,null,null,null,232,"2036-04-01","2036-04-30",30,3,"2036-04-30",{"$f":"VLOOKUP(YEAR(G242),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G242),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2183803.7769761365,2183803.7769761365,0,20585.035602643911,14814.964397356089,20585.035602643911,0,0,2168988.8125787806,0]
[null,null,null,null,null,233,"2036-05-01","2036-05-31",31,6,"2036-06-02",{"$f":"VLOOKUP(YEAR(G243),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G243),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2168988.8125787806,2168988.8125787806,0,21126.899226347959,14273.100773652041,21126.899226347959,0,0,2154715.7118051285,0]
[null,null,null,null,null,234,"2036-06-01","2036-06-30",30,1,"2036-06-30",{"$f":"VLOOKUP(YEAR(G244),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G244),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2154715.7118051285,2154715.7118051285,0,20310.844824392607,15089.155175607393,20310.844824392607,0,0,2139626.5566295213,0]
[null,null,null,null,null,235,"2036-07-01","2036-07-31",31,4,"2036-07-31",{"$f":"VLOOKUP(YEAR(G245),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G245),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2139626.5566295213,2139626.5566295213,0,20840.898017443287,14559.101982556713,20840.898017443287,0,0,2125067.4546469646,0]
[null,null,null,null,null,236,"2036-08-01","2036-08-31",31,7,"2036-09-01",{"$f":"VLOOKUP(YEAR(G246),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G246),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2125067.4546469646,2125067.4546469646,0,20699.085999498442,14700.914000501558,20699.085999498442,0,0,2110366.5406464632,0]
[null,null,null,null,null,237,"2036-09-01","2036-09-30",30,2,"2036-09-30",{"$f":"VLOOKUP(YEAR(G247),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G247),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2110366.5406464632,2110366.5406464632,0,19892.799358552726,15507.200641447274,19892.799358552726,0,0,2094859.340005016,0]
[null,null,null,null,null,238,"2036-10-01","2036-10-31",31,5,"2036-10-31",{"$f":"VLOOKUP(YEAR(G248),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G248),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2094859.340005016,2094859.340005016,0,20404.845757152681,14995.154242847319,20404.845757152681,0,0,2079864.1857621686,0]
[null,null,null,null,null,239,"2036-11-01","2036-11-30",30,7,"2036-12-01",{"$f":"VLOOKUP(YEAR(G249),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G249),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2079864.1857621686,2079864.1857621686,0,19605.277160872902,15794.722839127098,19605.277160872902,0,0,2064069.4629230415,0]
[null,null,null,null,null,240,"2036-12-01","2036-12-31",31,3,"2036-12-31",{"$f":"VLOOKUP(YEAR(G250),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G250),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2064069.4629230415,2064069.4629230415,0,20104.938894318697,15295.061105681303,20104.938894318697,0,0,2048774.4018173602,0]
[null,null,null,null,null,241,"2037-01-01","2037-01-31",31,6,"2037-02-02",{"$f":"VLOOKUP(YEAR(G251),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G251),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2048774.4018173602,2048774.4018173602,0,20010.632171175039,15389.367828824961,20010.632171175039,0,0,2033385.0339885352,0]
[null,null,null,null,null,242,"2037-02-01","2037-02-28",28,6,"2037-03-02",{"$f":"VLOOKUP(YEAR(G252),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G252),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2033385.0339885352,2033385.0339885352,0,17938.35564230982,17461.64435769018,17938.35564230982,0,0,2015923.389630845,0]
[null,null,null,null,null,243,"2037-03-01","2037-03-31",31,2,"2037-03-31",{"$f":"VLOOKUP(YEAR(G253),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G253),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2015923.389630845,2015923.389630845,0,19689.772285024555,15710.227714975445,19689.772285024555,0,0,2000213.1619158697,0]
[null,null,null,null,null,244,"2037-04-01","2037-04-30",30,4,"2037-04-30",{"$f":"VLOOKUP(YEAR(G254),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G254),Справочники!$C$3:$F$33,4,FALSE)","v":35400},2000213.1619158697,2000213.1619158697,0,18906.12440715,16493.87559285,18906.12440715,0,0,1983719.2863230198,0]
[null,null,null,null,null,245,"2037-05-01","2037-05-31",31,7,"2037-06-01",{"$f":"VLOOKUP(YEAR(G255),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G255),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1983719.2863230198,1983719.2863230198,0,19375.230837648127,16024.769162351873,19375.230837648127,0,0,1967694.5171606678,0]
[null,null,null,null,null,246,"2037-06-01","2037-06-30",30,2,"2037-06-30",{"$f":"VLOOKUP(YEAR(G256),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G256),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1967694.5171606678,1967694.5171606678,0,18598.756395080287,16801.243604919713,18598.756395080287,0,0,1950893.2735557482,0]
[null,null,null,null,null,247,"2037-07-01","2037-07-31",31,5,"2037-07-31",{"$f":"VLOOKUP(YEAR(G257),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G257),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1950893.2735557482,1950893.2735557482,0,19054.615123907515,16345.384876092485,19054.615123907515,0,0,1934547.8886796557,0]
[null,null,null,null,null,248,"2037-08-01","2037-08-31",31,1,"2037-08-31",{"$f":"VLOOKUP(YEAR(G258),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G258),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1934547.8886796557,1934547.8886796557,0,18894.967734638281,16505.032265361719,18894.967734638281,0,0,1918042.8564142941,0]
[null,null,null,null,null,249,"2037-09-01","2037-09-30",30,3,"2037-09-30",{"$f":"VLOOKUP(YEAR(G259),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G259),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1918042.8564142941,1918042.8564142941,0,18129.446177066617,17270.553822933383,18129.446177066617,0,0,1900772.3025913606,0]
[null,null,null,null,null,250,"2037-10-01","2037-10-31",31,6,"2037-11-02",{"$f":"VLOOKUP(YEAR(G260),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G260),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1900772.3025913606,1900772.3025913606,0,18565.077421200553,16834.922578799447,18565.077421200553,0,0,1883937.3800125611,0]
[null,null,null,null,null,251,"2037-11-01","2037-11-30",30,1,"2037-11-30",{"$f":"VLOOKUP(YEAR(G261),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G261),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1883937.3800125611,1883937.3800125611,0,17807.079345324208,17592.920654675792,17807.079345324208,0,0,1866344.4593578854,0]
[null,null,null,null,null,252,"2037-12-01","2037-12-31",31,4,"2037-12-31",{"$f":"VLOOKUP(YEAR(G262),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G262),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1866344.4593578854,1866344.4593578854,0,18228.816431810581,17171.183568189419,18228.816431810581,0,0,1849173.275789696,0]
[null,null,null,null,null,253,"2038-01-01","2038-01-31",31,7,"2038-02-01",{"$f":"VLOOKUP(YEAR(G263),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G263),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1849173.275789696,1849173.275789696,0,18061.10336490484,17338.89663509516,18061.10336490484,0,0,1831834.3791546009,0]
[null,null,null,null,null,254,"2038-02-01","2038-02-28",28,7,"2038-03-01",{"$f":"VLOOKUP(YEAR(G264),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G264),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1831834.3791546009,1831834.3791546009,0,16160.292331172095,19239.707668827905,16160.292331172095,0,0,1812594.6714857731,0]
[null,null,null,null,null,255,"2038-03-01","2038-03-31",31,3,"2038-03-31",{"$f":"VLOOKUP(YEAR(G265),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G265),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1812594.6714857731,1812594.6714857731,0,17703.835626977485,17696.164373022515,17703.835626977485,0,0,1794898.5071127506,0]
[null,null,null,null,null,256,"2038-04-01","2038-04-30",30,5,"2038-04-30",{"$f":"VLOOKUP(YEAR(G266),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G266),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1794898.5071127506,1794898.5071127506,0,16965.479039832848,18434.520960167152,16965.479039832848,0,0,1776463.9861525835,0]
[null,null,null,null,null,257,"2038-05-01","2038-05-31",31,1,"2038-05-31",{"$f":"VLOOKUP(YEAR(G267),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G267),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1776463.9861525835,1776463.9861525835,0,17350.942768860168,18049.057231139832,17350.942768860168,0,0,1758414.9289214436,{"$f":"P267+U267-T267","v":0}]
[null,null,null,null,null,258,"2038-06-01",{"$f":"EOMONTH(G268,0)","v":"2038-06-30"},30,{"$f":"WEEKDAY(H268,11)","v":3},{"$f":"WORKDAY(H268,IF(OR(J268=6,J268=7),1,0))","v":"2038-06-30"},{"$f":"VLOOKUP(YEAR(G268),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G268),Справочники!$C$3:$F$33,4,FALSE)","v":35400},{"$f":"O268+P268","v":1758414.9289214436},1758414.9289214436,0,16620.634259668441,{"$f":"MIN(M268-T268-S268,O268)","v":18779.365740331559},{"$f":"MIN(M268-T268,Q268)","v":16620.634259668441},{"$f":"MIN(M268,P268)","v":0},0,{"$f":"O268-R268","v":1739635.5631811121},0]
[null,null,null,null,null,259,{"$f":"H268+1","v":"2038-07-01"},"2038-07-31",{"$f":"H269-G269+1","v":31},6,"2038-08-02",{"$f":"VLOOKUP(YEAR(G269),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G269),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1739635.5631811121,1739635.5631811121,0,{"$f":"O269*$D$4/L269*I269","v":16991.2350212073},18408.7649787927,16991.2350212073,0,{"$f":"MAX(Q269-S269,0)","v":0},1721226.7982023193,0]
[null,null,null,null,null,260,"2038-08-01","2038-08-31",31,2,"2038-08-31",{"$f":"VLOOKUP(YEAR(G270),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G270),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1721226.7982023193,1721226.7982023193,0,16811.434344085668,18588.565655914332,16811.434344085668,0,0,1702638.2325464049,0]
[null,null,null,null,null,261,"2038-09-01","2038-09-30",30,4,"2038-09-30",{"$f":"VLOOKUP(YEAR(G271),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G271),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1702638.2325464049,1702638.2325464049,0,16093.429869274238,19306.570130725762,16093.429869274238,0,0,1683331.6624156791,0]
[null,null,null,null,null,262,"2038-10-01","2038-10-31",31,7,"2038-11-01",{"$f":"VLOOKUP(YEAR(G272),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G272),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1683331.6624156791,1683331.6624156791,0,16441.307880854511,18958.692119145489,16441.307880854511,0,0,1664372.9702965335,0]
[null,null,null,null,null,263,"2038-11-01","2038-11-30",30,2,"2038-11-30",{"$f":"VLOOKUP(YEAR(G273),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G273),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1664372.9702965335,1664372.9702965335,0,15731.744513761758,19668.255486238242,15731.744513761758,0,0,1644704.7148102953,0]
[null,null,null,null,null,264,"2038-12-01","2038-12-31",31,5,"2038-12-31",{"$f":"VLOOKUP(YEAR(G274),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G274),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1644704.7148102953,1644704.7148102953,0,16064.033721366308,19335.966278633692,16064.033721366308,0,0,1625368.7485316615,0]
[null,null,null,null,null,265,"2039-01-01","2039-01-31",31,1,"2039-01-31",{"$f":"VLOOKUP(YEAR(G275),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G275),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1625368.7485316615,1625368.7485316615,0,15875.176954836641,19524.823045163357,15875.176954836641,0,0,1605843.925486498,0]
[null,null,null,null,null,266,"2039-02-01","2039-02-28",28,1,"2039-02-28",{"$f":"VLOOKUP(YEAR(G276),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G276),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1605843.925486498,1605843.925486498,0,14166.62312346993,21233.37687653007,14166.62312346993,0,0,1584610.548609968,0]
[null,null,null,null,null,267,"2039-03-01","2039-03-31",31,4,"2039-03-31",{"$f":"VLOOKUP(YEAR(G277),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G277),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1584610.548609968,{"$f":"V276","v":1584610.548609968},0,15477.086591217909,19922.913408782093,15477.086591217909,0,0,1564687.6352011859,0]
[null,null,null,null,null,268,"2039-04-01","2039-04-30",30,6,"2039-05-02",{"$f":"VLOOKUP(YEAR(G278),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G278),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1564687.6352011859,1564687.6352011859,0,14789.513264230389,20610.486735769613,14789.513264230389,0,0,1544077.1484654164,0]
[null,null,null,null,null,269,"2039-05-01","2039-05-31",31,2,"2039-05-31",{"$f":"VLOOKUP(YEAR(G279),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G279),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1544077.1484654164,1544077.1484654164,0,15081.19187473756,20318.80812526244,15081.19187473756,0,0,1523758.340340154,0]
[null,null,null,null,null,270,"2039-06-01","2039-06-30",30,4,"2039-06-30",{"$f":"VLOOKUP(YEAR(G280),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G280),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1523758.340340154,1523758.340340154,0,14402.647326502825,20997.352673497175,14402.647326502825,0,0,1502760.9876666567,0]
[null,null,null,null,null,271,"2039-07-01","2039-07-31",31,7,"2039-08-01",{"$f":"VLOOKUP(YEAR(G281),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G281),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1502760.9876666567,1502760.9876666567,0,14677.651838442825,20722.348161557173,14677.651838442825,0,0,1482038.6395050995,0]
[null,null,null,null,null,272,"2039-08-01","2039-08-31",31,3,"2039-08-31",{"$f":"VLOOKUP(YEAR(G282),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G282),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1482038.6395050995,1482038.6395050995,0,14475.254109138848,20924.745890861152,14475.254109138848,0,0,1461113.8936142384,0]
[null,null,null,null,null,273,"2039-09-01","2039-09-30",30,5,"2039-09-30",{"$f":"VLOOKUP(YEAR(G283),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G283),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1461113.8936142384,1461113.8936142384,0,13810.528583477048,21589.471416522952,13810.528583477048,0,0,1439524.4221977154,0]
[null,null,null,null,null,274,"2039-10-01","2039-10-31",31,1,"2039-10-31",{"$f":"VLOOKUP(YEAR(G284),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G284),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1439524.4221977154,1439524.4221977154,0,14060.012507218784,21339.987492781216,14060.012507218784,0,0,1418184.4347049342,0]
[null,null,null,null,null,275,"2039-11-01","2039-11-30",30,3,"2039-11-30",{"$f":"VLOOKUP(YEAR(G285),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G285),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1418184.4347049342,1418184.4347049342,0,13404.756985567188,21995.24301443281,13404.756985567188,0,0,1396189.1916905015,0]
[null,null,null,null,null,276,"2039-12-01","2039-12-31",31,6,"2040-01-02",{"$f":"VLOOKUP(YEAR(G286),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G286),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1396189.1916905015,1396189.1916905015,0,13636.751968155173,21763.248031844829,13636.751968155173,0,0,1374425.9436586567,0]
[null,null,null,null,null,277,"2040-01-01","2040-01-31",31,2,"2040-01-31",{"$f":"VLOOKUP(YEAR(G287),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G287),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1374425.9436586567,1374425.9436586567,0,13387.509533177901,22012.490466822099,13387.509533177901,0,0,1352413.4531918345,0]
[null,null,null,null,null,278,"2040-02-01","2040-02-29",29,3,"2040-02-29",{"$f":"VLOOKUP(YEAR(G288),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G288),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1352413.4531918345,1352413.4531918345,0,12323.220946433794,23076.779053566206,12323.220946433794,0,0,1329336.6741382682,0]
[null,null,null,null,null,279,"2040-03-01","2040-03-31",31,6,"2040-04-02",{"$f":"VLOOKUP(YEAR(G289),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G289),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1329336.6741382682,1329336.6741382682,0,12948.320336893243,22451.679663106755,12948.320336893243,0,0,1306884.9944751614,0]
[null,null,null,null,null,280,"2040-04-01","2040-04-30",30,1,"2040-04-30",{"$f":"VLOOKUP(YEAR(G290),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G290),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1306884.9944751614,1306884.9944751614,0,12318.997898741276,23081.002101258724,12318.997898741276,0,0,1283803.9923739028,0]
[null,null,null,null,null,281,"2040-05-01","2040-05-31",31,4,"2040-05-31",{"$f":"VLOOKUP(YEAR(G291),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G291),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1283803.9923739028,1283803.9923739028,0,12504.812111510832,22895.18788848917,12504.812111510832,0,0,1260908.8044854137,0]
[null,null,null,null,null,282,"2040-06-01","2040-06-30",30,6,"2040-07-02",{"$f":"VLOOKUP(YEAR(G292),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G292),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1260908.8044854137,1260908.8044854137,0,11885.615779985457,23514.384220014545,11885.615779985457,0,0,1237394.4202653992,0]
[null,null,null,null,null,283,"2040-07-01","2040-07-31",31,2,"2040-07-31",{"$f":"VLOOKUP(YEAR(G293),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G293),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1237394.4202653992,1237394.4202653992,0,12052.762590836472,23347.237409163528,12052.762590836472,0,0,1214047.1828562357,0]
[null,null,null,null,null,284,"2040-08-01","2040-08-31",31,5,"2040-08-31",{"$f":"VLOOKUP(YEAR(G294),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G294),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1214047.1828562357,1214047.1828562357,0,11825.350292028634,23574.649707971366,11825.350292028634,0,0,1190472.5331482643,0]
[null,null,null,null,null,285,"2040-09-01","2040-09-30",30,7,"2040-10-01",{"$f":"VLOOKUP(YEAR(G295),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G295),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1190472.5331482643,1190472.5331482643,0,11221.66732065987,24178.332679340128,11221.66732065987,0,0,1166294.2004689241,0]
[null,null,null,null,null,286,"2040-10-01","2040-10-31",31,3,"2040-10-31",{"$f":"VLOOKUP(YEAR(G296),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G296),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1166294.2004689241,1166294.2004689241,0,11360.215367955503,24039.784632044495,11360.215367955503,0,0,1142254.4158368795,0]
[null,null,null,null,null,287,"2040-11-01","2040-11-30",30,5,"2040-11-30",{"$f":"VLOOKUP(YEAR(G297),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G297),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1142254.4158368795,1142254.4158368795,0,10767.152280429604,24632.847719570396,10767.152280429604,0,0,1117621.5681173091,0]
[null,null,null,null,null,288,"2040-12-01","2040-12-31",31,1,"2040-12-31",{"$f":"VLOOKUP(YEAR(G298),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G298),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1117621.5681173091,1117621.5681173091,0,10886.122651197287,24513.877348802715,10886.122651197287,0,0,1093107.6907685064,0]
[null,null,null,null,null,289,"2041-01-01","2041-01-31",31,4,"2041-01-31",{"$f":"VLOOKUP(YEAR(G299),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G299),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1093107.6907685064,1093107.6907685064,0,10676.517582437604,24723.482417562394,10676.517582437604,0,0,1068384.2083509439,0]
[null,null,null,null,null,290,"2041-02-01","2041-02-28",28,4,"2041-02-28",{"$f":"VLOOKUP(YEAR(G300),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G300),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1068384.2083509439,1068384.2083509439,0,9425.1976736713405,25974.80232632866,9425.1976736713405,0,0,1042409.4060246152,0]
[null,null,null,null,null,291,"2041-03-01","2041-03-31",31,7,"2041-04-01",{"$f":"VLOOKUP(YEAR(G301),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G301),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1042409.4060246152,1042409.4060246152,0,10181.341184870556,25218.658815129442,10181.341184870556,0,0,1017190.7472094857,0]
[null,null,null,null,null,292,"2041-04-01","2041-04-30",30,2,"2041-04-30",{"$f":"VLOOKUP(YEAR(G302),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G302),Справочники!$C$3:$F$33,4,FALSE)","v":35400},1017190.7472094857,1017190.7472094857,0,9614.5426791033588,25785.457320896639,9614.5426791033588,0,0,991405.28988858906,0]
[null,null,null,null,null,293,"2041-05-01","2041-05-31",31,5,"2041-05-31",{"$f":"VLOOKUP(YEAR(G303),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G303),Справочники!$C$3:$F$33,4,FALSE)","v":35400},991405.28988858906,991405.28988858906,0,9683.1776943912882,25716.822305608712,9683.1776943912882,0,0,965688.4675829804,0]
[null,null,null,null,null,294,"2041-06-01","2041-06-30",30,7,"2041-07-01",{"$f":"VLOOKUP(YEAR(G304),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G304),Справочники!$C$3:$F$33,4,FALSE)","v":35400},965688.4675829804,965688.4675829804,0,9127.7403100309111,26272.259689969091,9127.7403100309111,0,0,939416.20789301128,0]
[null,null,null,null,null,295,"2041-07-01","2041-07-31",31,3,"2041-07-31",{"$f":"VLOOKUP(YEAR(G305),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G305),Справочники!$C$3:$F$33,4,FALSE)","v":35400},939416.20789301128,939416.20789301128,0,9175.3939209276323,26224.606079072368,9175.3939209276323,0,0,913191.60181393893,0]
[null,null,null,null,null,296,"2041-08-01","2041-08-31",31,6,"2041-09-02",{"$f":"VLOOKUP(YEAR(G306),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G306),Справочники!$C$3:$F$33,4,FALSE)","v":35400},913191.60181393893,913191.60181393893,0,8919.2549601827195,26480.74503981728,8919.2549601827195,0,0,886710.85677412164,0]
[null,null,null,null,null,297,"2041-09-01","2041-09-30",30,1,"2041-09-30",{"$f":"VLOOKUP(YEAR(G307),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G307),Справочники!$C$3:$F$33,4,FALSE)","v":35400},886710.85677412164,886710.85677412164,0,8381.2396051252599,27018.760394874742,8381.2396051252599,0,0,859692.09637924691,0]
[null,null,null,null,null,298,"2041-10-01","2041-10-31",31,4,"2041-10-31",{"$f":"VLOOKUP(YEAR(G308),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G308),Справочники!$C$3:$F$33,4,FALSE)","v":35400},859692.09637924691,859692.09637924691,0,8396.7186947726459,27003.281305227356,8396.7186947726459,0,0,832688.8150740196,0]
[null,null,null,null,null,299,"2041-11-01","2041-11-30",30,6,"2041-12-02",{"$f":"VLOOKUP(YEAR(G309),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G309),Справочники!$C$3:$F$33,4,FALSE)","v":35400},832688.8150740196,832688.8150740196,0,7870.6203068640207,27529.379693135979,7870.6203068640207,0,0,805159.43538088363,0]
[null,null,null,null,null,300,"2041-12-01","2041-12-31",31,2,"2041-12-31",{"$f":"VLOOKUP(YEAR(G310),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G310),Справочники!$C$3:$F$33,4,FALSE)","v":35400},805159.43538088363,805159.43538088363,0,7864.0914715968502,27535.90852840315,7864.0914715968502,0,0,777623.52685248049,0]
[null,null,null,null,null,301,"2042-01-01","2042-01-31",31,5,"2042-01-31",{"$f":"VLOOKUP(YEAR(G311),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G311),Справочники!$C$3:$F$33,4,FALSE)","v":35400},777623.52685248049,777623.52685248049,0,7595.1448581618988,27804.855141838103,7595.1448581618988,0,0,749818.6717106424,0]
[null,null,null,null,null,302,"2042-02-01","2042-02-28",28,5,"2042-02-28",{"$f":"VLOOKUP(YEAR(G312),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G312),Справочники!$C$3:$F$33,4,FALSE)","v":35400},749818.6717106424,749818.6717106424,0,6614.8386928993659,28785.161307100636,6614.8386928993659,0,0,721033.51040354173,0]
[null,null,null,null,null,303,"2042-03-01","2042-03-31",31,1,"2042-03-31",{"$f":"VLOOKUP(YEAR(G313),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G313),Справочники!$C$3:$F$33,4,FALSE)","v":35400},721033.51040354173,721033.51040354173,0,7042.4231906537707,28357.576809346228,7042.4231906537707,0,0,692675.93359419552,0]
[null,null,null,null,null,304,"2042-04-01","2042-04-30",30,3,"2042-04-30",{"$f":"VLOOKUP(YEAR(G314),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G314),Справочники!$C$3:$F$33,4,FALSE)","v":35400},692675.93359419552,692675.93359419552,0,6547.2108791780129,28852.789120821988,6547.2108791780129,0,0,663823.14447337354,0]
[null,null,null,null,null,305,"2042-05-01","2042-05-31",31,6,"2042-06-02",{"$f":"VLOOKUP(YEAR(G315),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G315),Справочники!$C$3:$F$33,4,FALSE)","v":35400},663823.14447337354,663823.14447337354,0,6483.6424932810323,28916.357506718967,6483.6424932810323,0,0,634906.78696665459,0]
[null,null,null,null,null,306,"2042-06-01","2042-06-30",30,1,"2042-06-30",{"$f":"VLOOKUP(YEAR(G316),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G316),Справочники!$C$3:$F$33,4,FALSE)","v":35400},634906.78696665459,634906.78696665459,0,6001.1737398218038,29398.826260178197,6001.1737398218038,0,0,605507.96070647635,0]
[null,null,null,null,null,307,"2042-07-01","2042-07-31",31,4,"2042-07-31",{"$f":"VLOOKUP(YEAR(G317),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G317),Справочники!$C$3:$F$33,4,FALSE)","v":35400},605507.96070647635,605507.96070647635,0,5914.0709038865434,29485.929096113457,5914.0709038865434,0,0,576022.03161036293,0]
[null,null,null,null,null,308,"2042-08-01","2042-08-31",31,7,"2042-09-01",{"$f":"VLOOKUP(YEAR(G318),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G318),Справочники!$C$3:$F$33,4,FALSE)","v":35400},576022.03161036293,576022.03161036293,0,5626.0781991532704,29773.921800846729,5626.0781991532704,0,0,546248.10980951623,0]
[null,null,null,null,null,309,"2042-09-01","2042-09-30",30,2,"2042-09-30",{"$f":"VLOOKUP(YEAR(G319),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G319),Справочники!$C$3:$F$33,4,FALSE)","v":35400},546248.10980951623,546248.10980951623,0,5163.1670653228248,30236.832934677175,5163.1670653228248,0,0,516011.27687483904,0]
[null,null,null,null,null,310,"2042-10-01","2042-10-31",31,5,"2042-10-31",{"$f":"VLOOKUP(YEAR(G320),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G320),Справочники!$C$3:$F$33,4,FALSE)","v":35400},516011.27687483904,516011.27687483904,0,5039.9457590652082,30360.054240934791,5039.9457590652082,0,0,485651.22263390425,0]
[null,null,null,null,null,311,"2042-11-01","2042-11-30",30,7,"2042-12-01",{"$f":"VLOOKUP(YEAR(G321),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G321),Справочники!$C$3:$F$33,4,FALSE)","v":35400},485651.22263390425,485651.22263390425,0,4590.4019673615612,30809.598032638438,4590.4019673615612,0,0,454841.62460126582,0]
[null,null,null,null,null,312,"2042-12-01","2042-12-31",31,3,"2042-12-31",{"$f":"VLOOKUP(YEAR(G322),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G322),Справочники!$C$3:$F$33,4,FALSE)","v":35400},454841.62460126582,454841.62460126582,0,4442.4942238452404,30957.505776154758,4442.4942238452404,0,0,423884.11882511107,0]
[null,null,null,null,null,313,"2043-01-01","2043-01-31",31,6,"2043-02-02",{"$f":"VLOOKUP(YEAR(G323),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G323),Справочники!$C$3:$F$33,4,FALSE)","v":35400},423884.11882511107,423884.11882511107,0,4140.1284482507426,31259.871551749256,4140.1284482507426,0,0,392624.24727336183,0]
[null,null,null,null,null,314,"2043-02-01","2043-02-28",28,6,"2043-03-02",{"$f":"VLOOKUP(YEAR(G324),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G324),Справочники!$C$3:$F$33,4,FALSE)","v":35400},392624.24727336183,392624.24727336183,0,3463.6988389595208,31936.301161040479,3463.6988389595208,0,0,360687.94611232134,0]
[null,null,null,null,null,315,"2043-03-01","2043-03-31",31,2,"2043-03-31",{"$f":"VLOOKUP(YEAR(G325),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G325),Справочники!$C$3:$F$33,4,FALSE)","v":35400},360687.94611232134,360687.94611232134,0,3522.8836380559605,31877.116361944041,3522.8836380559605,0,0,328810.82975037728,0]
[null,null,null,null,null,316,"2043-04-01","2043-04-30",30,4,"2043-04-30",{"$f":"VLOOKUP(YEAR(G326),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G326),Справочники!$C$3:$F$33,4,FALSE)","v":35400},328810.82975037728,328810.82975037728,0,3107.9379798323334,32292.062020167665,3107.9379798323334,0,0,296518.76773020963,0]
[null,null,null,null,null,317,"2043-05-01","2043-05-31",31,7,"2043-06-01",{"$f":"VLOOKUP(YEAR(G327),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G327),Справочники!$C$3:$F$33,4,FALSE)","v":35400},296518.76773020963,296518.76773020963,0,2896.1353615293083,32503.864638470692,2896.1353615293083,0,0,264014.90309173893,0]
[null,null,null,null,null,318,"2043-06-01","2043-06-30",30,2,"2043-06-30",{"$f":"VLOOKUP(YEAR(G328),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G328),Справочники!$C$3:$F$33,4,FALSE)","v":35400},264014.90309173893,264014.90309173893,0,2495.4833305931488,32904.516669406854,2495.4833305931488,0,0,231110.38642233209,0]
[null,null,null,null,null,319,"2043-07-01","2043-07-31",31,5,"2043-07-31",{"$f":"VLOOKUP(YEAR(G329),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G329),Справочники!$C$3:$F$33,4,FALSE)","v":35400},231110.38642233209,231110.38642233209,0,2257.2836372482575,33142.716362751744,2257.2836372482575,0,0,197967.67005958036,0]
[null,null,null,null,null,320,"2043-08-01","2043-08-31",31,1,"2043-08-31",{"$f":"VLOOKUP(YEAR(G330),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G330),Справочники!$C$3:$F$33,4,FALSE)","v":35400},197967.67005958036,197967.67005958036,0,1933.5746404449424,33466.425359555054,1933.5746404449424,0,0,164501.2447000253,0]
[null,null,null,null,null,321,"2043-09-01","2043-09-30",30,3,"2043-09-30",{"$f":"VLOOKUP(YEAR(G331),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G331),Справочники!$C$3:$F$33,4,FALSE)","v":35400},164501.2447000253,164501.2447000253,0,1554.8747786714721,33845.125221328526,1554.8747786714721,0,0,130656.11947869678,{"$f":"P331+U331-T331","v":0}]
[null,null,null,null,null,322,"2043-10-01",{"$f":"EOMONTH(G332,0)","v":"2043-10-31"},31,{"$f":"WEEKDAY(H332,11)","v":6},{"$f":"WORKDAY(H332,IF(OR(J332=6,J332=7),1,0))","v":"2043-11-02"},{"$f":"VLOOKUP(YEAR(G332),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G332),Справочники!$C$3:$F$33,4,FALSE)","v":35400},{"$f":"O332+P332","v":130656.11947869678},130656.11947869678,0,1276.1344272371343,{"$f":"MIN(M332-T332-S332,O332)","v":34123.865572762865},{"$f":"MIN(M332-T332,Q332)","v":1276.1344272371343},{"$f":"MIN(M332,P332)","v":0},0,{"$f":"O332-R332","v":96532.253905933918},0]
[null,null,null,null,null,323,{"$f":"H332+1","v":"2043-11-01"},"2043-11-30",{"$f":"H333-G333+1","v":30},1,"2043-11-30",{"$f":"VLOOKUP(YEAR(G333),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G333),Справочники!$C$3:$F$33,4,FALSE)","v":35400},96532.253905933918,96532.253905933918,0,{"$f":"O333*$D$4/L333*I333","v":912.42815335745775},34487.571846642539,912.42815335745775,0,{"$f":"MAX(Q333-S333,0)","v":0},62044.682059291379,0]
[null,null,null,null,null,324,"2043-12-01","2043-12-31",31,4,"2043-12-31",{"$f":"VLOOKUP(YEAR(G334),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G334),Справочники!$C$3:$F$33,4,FALSE)","v":35400},62044.682059291379,62044.682059291379,0,605.99805901746242,34794.00194098254,605.99805901746242,0,0,27250.680118308839,0]
[null,null,null,null,null,325,"2044-01-01","2044-01-31",31,7,"2044-02-01",{"$f":"VLOOKUP(YEAR(G335),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G335),Справочники!$C$3:$F$33,4,FALSE)","v":35400},27250.680118308839,27250.680118308839,0,265.43353721795364,27250.680118308839,265.43353721795364,0,0,0,0]
[null,null,null,null,null,326,"2044-02-01","2044-02-29",29,1,"2044-02-29",{"$f":"VLOOKUP(YEAR(G336),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G336),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,327,"2044-03-01","2044-03-31",31,4,"2044-03-31",{"$f":"VLOOKUP(YEAR(G337),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G337),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,328,"2044-04-01","2044-04-30",30,6,"2044-05-02",{"$f":"VLOOKUP(YEAR(G338),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G338),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,329,"2044-05-01","2044-05-31",31,2,"2044-05-31",{"$f":"VLOOKUP(YEAR(G339),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G339),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,330,"2044-06-01","2044-06-30",30,4,"2044-06-30",{"$f":"VLOOKUP(YEAR(G340),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G340),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,331,"2044-07-01","2044-07-31",31,7,"2044-08-01",{"$f":"VLOOKUP(YEAR(G341),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G341),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,{"$f":"V340","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,332,"2044-08-01","2044-08-31",31,3,"2044-08-31",{"$f":"VLOOKUP(YEAR(G342),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G342),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,333,"2044-09-01","2044-09-30",30,5,"2044-09-30",{"$f":"VLOOKUP(YEAR(G343),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G343),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,334,"2044-10-01","2044-10-31",31,1,"2044-10-31",{"$f":"VLOOKUP(YEAR(G344),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G344),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,335,"2044-11-01","2044-11-30",30,3,"2044-11-30",{"$f":"VLOOKUP(YEAR(G345),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G345),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,336,"2044-12-01","2044-12-31",31,6,"2045-01-02",{"$f":"VLOOKUP(YEAR(G346),Справочники!$C$3:$I$33,7,FALSE)","v":366},{"$f":"VLOOKUP(YEAR(G346),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,337,"2045-01-01","2045-01-31",31,2,"2045-01-31",{"$f":"VLOOKUP(YEAR(G347),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G347),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,338,"2045-02-01","2045-02-28",28,2,"2045-02-28",{"$f":"VLOOKUP(YEAR(G348),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G348),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,339,"2045-03-01","2045-03-31",31,5,"2045-03-31",{"$f":"VLOOKUP(YEAR(G349),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G349),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,340,"2045-04-01","2045-04-30",30,7,"2045-05-01",{"$f":"VLOOKUP(YEAR(G350),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G350),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,341,"2045-05-01","2045-05-31",31,3,"2045-05-31",{"$f":"VLOOKUP(YEAR(G351),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G351),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,342,"2045-06-01","2045-06-30",30,5,"2045-06-30",{"$f":"VLOOKUP(YEAR(G352),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G352),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,343,"2045-07-01","2045-07-31",31,1,"2045-07-31",{"$f":"VLOOKUP(YEAR(G353),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G353),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,344,"2045-08-01","2045-08-31",31,4,"2045-08-31",{"$f":"VLOOKUP(YEAR(G354),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G354),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,345,"2045-09-01","2045-09-30",30,6,"2045-10-02",{"$f":"VLOOKUP(YEAR(G355),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G355),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,346,"2045-10-01","2045-10-31",31,2,"2045-10-31",{"$f":"VLOOKUP(YEAR(G356),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G356),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,347,"2045-11-01","2045-11-30",30,4,"2045-11-30",{"$f":"VLOOKUP(YEAR(G357),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G357),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,348,"2045-12-01","2045-12-31",31,7,"2046-01-01",{"$f":"VLOOKUP(YEAR(G358),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G358),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,349,"2046-01-01","2046-01-31",31,3,"2046-01-31",{"$f":"VLOOKUP(YEAR(G359),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G359),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,350,"2046-02-01","2046-02-28",28,3,"2046-02-28",{"$f":"VLOOKUP(YEAR(G360),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G360),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,351,"2046-03-01","2046-03-31",31,6,"2046-04-02",{"$f":"VLOOKUP(YEAR(G361),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G361),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,352,"2046-04-01","2046-04-30",30,1,"2046-04-30",{"$f":"VLOOKUP(YEAR(G362),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G362),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,353,"2046-05-01","2046-05-31",31,4,"2046-05-31",{"$f":"VLOOKUP(YEAR(G363),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G363),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,354,"2046-06-01","2046-06-30",30,6,"2046-07-02",{"$f":"VLOOKUP(YEAR(G364),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G364),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,355,"2046-07-01","2046-07-31",31,2,"2046-07-31",{"$f":"VLOOKUP(YEAR(G365),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G365),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,356,"2046-08-01","2046-08-31",31,5,"2046-08-31",{"$f":"VLOOKUP(YEAR(G366),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G366),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,357,"2046-09-01","2046-09-30",30,7,"2046-10-01",{"$f":"VLOOKUP(YEAR(G367),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G367),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,358,"2046-10-01","2046-10-31",31,3,"2046-10-31",{"$f":"VLOOKUP(YEAR(G368),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G368),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,359,"2046-11-01","2046-11-30",30,5,"2046-11-30",{"$f":"VLOOKUP(YEAR(G369),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G369),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,360,"2046-12-01","2046-12-31",31,1,"2046-12-31",{"$f":"VLOOKUP(YEAR(G370),Справочники!$C$3:$I$33,7,FALSE)","v":365},{"$f":"VLOOKUP(YEAR(G370),Справочники!$C$3:$F$33,4,FALSE)","v":35400},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Справочники","index":3,"n_rows":33,"n_cols":23,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Год","Прогноз для расчета","Индекс","Прогноз ФГКУ в 2016г.","Индекс","Отклонение расчет/ФГКУ (\"запас прочности\")","Ко-во дней в году","Високосный (да/нет)","Прогноз ФГКУ в 2017г.","Индекс","Справочник Банков для перечисления платежей участника НИС",null,"Сумма накоплений для оплаты ПВ",null,"Процентная ставка","Максимальная сумма по продукту","Максимальная сумма кредита с учетом увеличение на размер неиспользованных накоплений",null,null,null,"Максимальный К/З"]
[null,null,2016,20490,"-",20490,"-",null,{"$f":"IF(J3=\"да\",366,365)","v":366},"да",null,null,"Столбец1",null,1400000,null,0.115,2100000,{"$f":"R3+IF('Ввод данных'!$L$49=\"да\",'Ввод данных'!$L$47,0)","v":2100000},null,null,null,0.8]
[null,null,2017,21678,5.8099999999999999E-2,21678,{"$f":"F4/F3-1","v":5.79795021961933E-2},{"$f":"D4/F4","v":1},{"$f":"IF(J4=\"да\",366,365)","v":365},"нет",21678,5.8099999999999999E-2,"Сбербанк",null,null,null,0.125,1930000,{"$f":"R4+IF('Ввод данных'!$L$49=\"да\",'Ввод данных'!$L$47,0)","v":1930000}]
[null,null,2018,{"$f":"D4*(1+E5)","v":21678},0,23050,{"$f":"F5/F4-1","v":6.3289971399575595E-2},{"$f":"D5/F5","v":0.94047722342733187},365,"нет",21678,0,"ВТБ24"]
[null,null,2019,21678,0,23995,4.0997830802603108E-2,0.90343821629506149,365,"нет",21678,0,"Газпромбанк",null,"Период с даты подписания до даты выдачи КД, мес.",null,null,"минимальная сумма по продукту"]
[null,null,2020,21678,0,24810,3.396540946030413E-2,0.87376058041112459,366,"да",21678,0,"Связь-Банк",null,2,null,null,300000]
[null,null,2021,22350.017999999996,3.1E-2,25580,3.1035872632003247E-2,0.87373017982799051,365,"нет",22350,3.1E-2,"Зенит",null,"минимальный срок кредита, мес."]
[null,null,2022,23020.518539999997,0.03,26345.000000000004,2.9906176700547515E-2,0.87380977566900719,365,"нет",23020.5,0.03,"Иной",null,3]
[null,null,2023,23665.093059119998,2.8000000000000001E-2,27080,2.7899032074397256E-2,0.87389560779615949,365,"нет",23665.1,2.8000000000000001E-2]
[null,null,2024,24304.050571716234,2.7E-2,27810.000000000004,2.6957163958641228E-2,0.87393205939288854,366,"да",24304.1,2.7E-2,null,null,"да"]
[null,null,2025,24838.739684293992,2.1999999999999999E-2,28420,2.1934555915138265E-2,0.87398802548536214,365,"нет",24838.7,2.1999999999999999E-2,null,null,"нет"]
[null,null,2026,25360.353217664164,2.1000000000000001E-2,29015,2.0935960591133007E-2,0.87404284741217175,365,"нет",25360.400000000001,2.1000000000000001E-2]
[null,null,2027,25892.92063523511,2.1000000000000001E-2,29625,2.1023608478373257E-2,0.87402263747629061,365,"нет",25892.9,2.1000000000000001E-2,null,null,"Максимальная сумма неиспользованных накоплений для увеличения суммы кредита"]
[null,null,2028,26436.671968575047,2.1000000000000001E-2,30245,2.0928270042193997E-2,0.87408404591089595,366,"да",26436.7,2.1000000000000001E-2,null,null,600000]
[null,null,2029,26965.40540794655,0.02,30850,2.000330633162517E-2,0.87408121257525284,365,"нет",26965.4,0.02]
[null,null,2030,27477.748110697532,1.9E-2,31435,1.8962722852512215E-2,0.87411318946071359,365,"нет",27477.7,1.9E-2]
[null,null,2031,28027.303072911483,0.02,32065,2.0041355177350173E-2,0.87407775059758253,365,"нет",28027.3,0.02,null,null,"Минимальный срок кредита, мес."]
[null,null,2032,28587.849134369713,0.02,32705,1.995945735225324E-2,0.87411249455342344,366,"да",28587.8,0.02,null,null,36]
[null,null,2033,29159.606117057108,0.02,33360,2.0027518728023219E-2,0.87408891238180786,365,"нет",29159.599999999999,0.02]
[null,null,2034,29742.798239398249,0.02,34025,1.9934052757793808E-2,0.87414542951941954,365,"нет",29742.799999999999,0.02]
[null,null,2035,30337.654204186216,0.02,34705,1.9985304922850888E-2,0.87415802346019922,365,"нет",30337.7,0.02]
[null,null,2036,30944.40728826994,0.02,35400,2.0025932862699936E-2,0.87413579910367067,366,"да",30944.400000000001,0.02]
[null,null,2037,31563.295434035339,0.02,35400,0,0.89161851508574408,365,"нет",31563.3,0.02]
[null,null,2038,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]
[null,null,2039,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]
[null,null,2040,31563.295434035339,0,35400,0,0.89161851508574408,366,"да"]
[null,null,2041,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]
[null,null,2042,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]
[null,null,2043,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]
[null,null,2044,31563.295434035339,0,35400,0,0.89161851508574408,366,"да"]
[null,null,2045,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]
[null,null,2046,31563.295434035339,0,35400,0,0.89161851508574408,365,"нет"]

{"sheet":"Анализ результатов","index":4,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Платежи по стравочнику АИЖК","Платежи по прогнозу ФГКУ","\"Запас по сроку\""]
[null,"Возраст заемщика на дату окончания кредитного договора",{"$f":"'Ввод данных'!$L$32","v":"45 г 0 м"},{"$f":"'Ввод данных'!$L$32","v":"45 г 0 м"}]
[null,"Возраст заемщика на расчетную дату погашание кредита, лет.",{"$f":"'График платежей'!$D$9","v":{"$error":"#N/A"}},{"$f":"'График платежей_ФГКУ'!$D$9","v":49.080555555555556},{"$f":"C4-D4","v":{"$error":"#N/A"}}]