{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["MainBoard","Cash_Flow","Cash_Flow (chart)","Net_cost","Fin.costs","Depreciation","Sensitivity analysis","directory","Servises"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":16,"defined_names":1532,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Cash_Flow (chart)","index":2,"reason":"not_a_worksheet"}],"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":"MainBoard","index":0,"n_rows":40,"n_cols":21,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Ключові показники економічної ефективності",null,null,null,null,null,null,null,null,null,null,null,"Панель навігації"]
[null,null,null,"NPV",null,null,null,{"$f":"Cash_Flow!F39","v":188.70779168076982},null,null,null,null,null,null,null,"Розрахунок Грошових Потоків",null,null,"Перейти >>",null,"детальна форма з обчисленням ключових показників ефективності (автоматична)"]
[null,null,null,"IRR",null,null,null,{"$f":"Cash_Flow!F48","v":0.22797214495432239},null,null,null,null,null,null,null,"Розрахунок собівартості",null,null,"Перейти >>",null,"змінити розрахунок собівартості та ефекти від реалізації проекту"]
[null,null,null,"PI",null,null,null,{"$f":"Cash_Flow!F47","v":1.3201784595398158},null,null,null,null,null,null,null,"Графік інвестицій",null,null,"Перейти >>",null,"змінити обсяг та графік інвестицій"]
[null,null,null,"DPP, mio",null,null,null,{"$f":"Cash_Flow!F49","v":104.16469913722145},null,null,null,null,null,null,null,"Рорахунок амортизації",null,null,"Перейти >>",null,"внести зміни до структури Інвестицій в Основні Засоби"]
[null,null,null,"Ставка дисконтування",null,null,null,0.18,"якщо змінити показники ефективності будуть перераховані",null,null,null,null,null,null,"Аналіз ризиків",null,null,"Перейти >>",null,"детальная форма з аналізом беззбитковості та аналізу чутливості (автоматична)"]
[null,null,null,"Скільки років буде існувати проект",null,null,null,10,"впливає на розрахунок грошових потоків",null,null,null,null,null,null,"Довідник",null,null,"Перейти >>",null,"переглянути / внести зміни до коефіцієнтів, що використовуються для прогнозування"]
[]
[null,"Факторний аналіз NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,"Грошові потоки"]
[]
[]
[]
[]
[null,null,"№","Факторний аналіз NPV - загальний:","NPV"," (+) / (-)","вплив","Підпис"]
[null,null,null,"NPV без реалізації проекту",null,"+",{"$f":"E16","v":0},{"$f":"G16","v":0}]
[null,null,1," + Прирістні операційні доходи",{"$f":"G16","v":0},"+",{"$f":"ABS(Cash_Flow!AC12)","v":9410.1898811059891},{"$f":"IF(F17=\"+\",G17,-G17)","v":9410.1898811059891}]
[null,null,2," - Прирістні операційні видатки",{"$f":"IF(F18=\"+\",IF(F17=\"+\",E17+G17,E17),IF(F17=\"+\",E17+G17-G18,E17-G18))","v":3310.7942569977276},"-",{"$f":"ABS(Cash_Flow!AC13)","v":6099.3956241082615},{"$f":"IF(F18=\"+\",G18,-G18)","v":-6099.3956241082615}]
[null,null,3," - Некапіталізовані \nкапітальні ремонти",3307.7942569977276,"-",{"$f":"ABS(Cash_Flow!AC14)","v":3},-3]
[null,null,4," - Операційні видатки \nна реалізацію проекту",3047.7942569977276,"-",{"$f":"ABS(Cash_Flow!AC15)","v":260},-260]
[null,null,5," - Прирістний податок на прибуток\n з поправками на амортизацію",2814.3233361693437,"-",{"$f":"ABS(Cash_Flow!AC19)","v":233.4709208283841},-233.4709208283841]
[null,null,6,"Інвестиційні грошові потоки:",2161.3233361693437,"-",{"$f":"ABS(Cash_Flow!AC25)","v":653},-653]
[null,null,7,"Дисконтування",188.70779168076979,"-",{"$f":"G17-SUM(G18:G22)-Cash_Flow!$F$39","v":1972.615544488574},-1972.615544488574]
[null,null,null," NPV проекту",null,null,{"$f":"ROUND(IF(F23=\"+\",E23+G23,E23),2)","v":188.71},{"$f":"G24","v":188.71}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Аналіз беззбитковості (при зміні будь-яких показників - слід натиснути кнопку \"Змоделювати\")",null,null,null,null,null,null,null,null,null,null,null,null,null,"Аналіз чутливості"]

{"sheet":"Cash_Flow","index":1,"n_rows":64,"n_cols":30,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Розрахунок грошових потоків та економічного ефекту"]
[null,null,null,null,null,"Місяць","Рік"]
[null,null,null,null,"Початок видатків по проекту:",12,2018]
[null,null,null,null,"Рік введення проекту в експлуатацію:",null,2019]
[null,null,null,null,"Калькуляція грошових потоків на:",null,{"$f":"MainBoard!$H$8","v":10},"років експлуатації"]
[null,null,null,null,"Рішення прийнято у",0,2018,"(важливо для корегування коефіцієнту дисконтування грошових потоків)"]
[]
[null,null,"Розрахунок вільних грошових потоків",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(тис.грн., без ПДВ)"]
[null,null,null,null,null,{"$f":"G4","v":2018},{"$f":"IF(F10=0,0,IF(($G$5+$G$6-1)>=F10+1,F10+1,0))","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,0,0,0,0,0,0,0,0,0,0,0,0,"Всього",{"$f":"ROW()-ROW($AD$10)+1","v":1}]
[null,null,"Операційні грошові потоки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null," + Прирістні операційні доходи",null,null,{"$f":"IF(F10>0,Net_cost!F82-Net_cost!F7,0)","v":202.5},{"$f":"IF(G10>0,Net_cost!G82-Net_cost!G7,0)","v":237.99149999999992},{"$f":"IF(H10>0,Net_cost!H82-Net_cost!H7,0)","v":265.72450949999995},{"$f":"IF(I10>0,Net_cost!I82-Net_cost!I7,0)","v":343.91744279549994},{"$f":"IF(J10>0,Net_cost!J82-Net_cost!J7,0)","v":512.27321955443995},{"$f":"IF(K10>0,Net_cost!K82-Net_cost!K7,0)","v":670.96655387293504},{"$f":"IF(L10>0,Net_cost!L82-Net_cost!L7,0)","v":949.87393098683674},{"$f":"IF(M10>0,Net_cost!M82-Net_cost!M7,0)","v":1182.0502589751907},{"$f":"IF(N10>0,Net_cost!N82-Net_cost!N7,0)","v":1416.7279867300253},{"$f":"IF(O10>0,Net_cost!O82-Net_cost!O7,0)","v":1661.3677546055383},{"$f":"IF(P10>0,Net_cost!P82-Net_cost!P7,0)","v":1966.7967240855237},{"$f":"IF(Q10>0,Net_cost!Q82-Net_cost!Q7,0)","v":0},{"$f":"IF(R10>0,Net_cost!R82-Net_cost!R7,0)","v":0},{"$f":"IF(S10>0,Net_cost!S82-Net_cost!S7,0)","v":0},{"$f":"IF(T10>0,Net_cost!T82-Net_cost!T7,0)","v":0},{"$f":"IF(U10>0,Net_cost!U82-Net_cost!U7,0)","v":0},{"$f":"IF(V10>0,Net_cost!V82-Net_cost!V7,0)","v":0},{"$f":"IF(W10>0,Net_cost!W82-Net_cost!W7,0)","v":0},{"$f":"IF(X10>0,Net_cost!X82-Net_cost!X7,0)","v":0},{"$f":"IF(Y10>0,Net_cost!Y82-Net_cost!Y7,0)","v":0},{"$f":"IF(Z10>0,Net_cost!Z82-Net_cost!Z7,0)","v":0},{"$f":"IF(AA10>0,Net_cost!AA82-Net_cost!AA7,0)","v":0},{"$f":"IF(AB10>0,Net_cost!AB82-Net_cost!AB7,0)","v":0},{"$f":"SUM(F12:AB12)","v":9410.1898811059891},3]
[null,null," - Прирістні операційні видатки",null,null,{"$f":"IF(F10>0,Net_cost!F93-Net_cost!F18,0)","v":127.22740769230771},{"$f":"IF(G10>0,Net_cost!G93-Net_cost!G18,0)","v":145.87838432307692},{"$f":"IF(H10>0,Net_cost!H93-Net_cost!H18,0)","v":189.55835611924618},{"$f":"IF(I10>0,Net_cost!I93-Net_cost!I18,0)","v":278.13669823210364},{"$f":"IF(J10>0,Net_cost!J93-Net_cost!J18,0)","v":363.50957512650655},{"$f":"IF(K10>0,Net_cost!K93-Net_cost!K18,0)","v":493.0941111057416},{"$f":"IF(L10>0,Net_cost!L93-Net_cost!L18,0)","v":619.17699903904474},{"$f":"IF(M10>0,Net_cost!M93-Net_cost!M18,0)","v":748.8678822396073},{"$f":"IF(N10>0,Net_cost!N93-Net_cost!N18,0)","v":885.71390507792478},{"$f":"IF(O10>0,Net_cost!O93-Net_cost!O18,0)","v":1031.1751860063757},{"$f":"IF(P10>0,Net_cost!P93-Net_cost!P18,0)","v":1217.0571191463264},{"$f":"IF(Q10>0,Net_cost!Q93-Net_cost!Q18,0)","v":0},{"$f":"IF(R10>0,Net_cost!R93-Net_cost!R18,0)","v":0},{"$f":"IF(S10>0,Net_cost!S93-Net_cost!S18,0)","v":0},{"$f":"IF(T10>0,Net_cost!T93-Net_cost!T18,0)","v":0},{"$f":"IF(U10>0,Net_cost!U93-Net_cost!U18,0)","v":0},{"$f":"IF(V10>0,Net_cost!V93-Net_cost!V18,0)","v":0},{"$f":"IF(W10>0,Net_cost!W93-Net_cost!W18,0)","v":0},{"$f":"IF(X10>0,Net_cost!X93-Net_cost!X18,0)","v":0},{"$f":"IF(Y10>0,Net_cost!Y93-Net_cost!Y18,0)","v":0},{"$f":"IF(Z10>0,Net_cost!Z93-Net_cost!Z18,0)","v":0},{"$f":"IF(AA10>0,Net_cost!AA93-Net_cost!AA18,0)","v":0},{"$f":"IF(AB10>0,Net_cost!AB93-Net_cost!AB18,0)","v":0},{"$f":"SUM(F13:AB13)","v":6099.3956241082615},4]
[null,null," - Некапіталізовані капітальні ремонти",null,null,{"$f":"Fin.costs!E23","v":0},{"$f":"Fin.costs!F23","v":0},{"$f":"Fin.costs!G23","v":0},{"$f":"Fin.costs!H23","v":0},{"$f":"Fin.costs!I23","v":2},{"$f":"Fin.costs!J23","v":0},{"$f":"Fin.costs!K23","v":0},{"$f":"Fin.costs!L23","v":1},{"$f":"Fin.costs!M23","v":0},{"$f":"Fin.costs!N23","v":0},{"$f":"Fin.costs!O23","v":0},{"$f":"Fin.costs!P23","v":0},{"$f":"Fin.costs!Q23","v":0},{"$f":"Fin.costs!R23","v":0},{"$f":"Fin.costs!S23","v":0},{"$f":"Fin.costs!T23","v":0},{"$f":"Fin.costs!U23","v":0},{"$f":"Fin.costs!V23","v":0},{"$f":"Fin.costs!W23","v":0},{"$f":"Fin.costs!X23","v":0},{"$f":"Fin.costs!Y23","v":0},{"$f":"Fin.costs!Z23","v":0},{"$f":"Fin.costs!AA23","v":0},{"$f":"SUM(F14:AB14)","v":3},5]
[null,null," - Операційні видатки на реалізацію проекту",null,null,{"$f":"Fin.costs!E39","v":100},{"$f":"Fin.costs!F39","v":160},{"$f":"Fin.costs!G39","v":0},{"$f":"Fin.costs!H39","v":0},{"$f":"Fin.costs!I39","v":0},{"$f":"Fin.costs!J39","v":0},{"$f":"Fin.costs!K39","v":0},{"$f":"Fin.costs!L39","v":0},{"$f":"Fin.costs!M39","v":0},{"$f":"Fin.costs!N39","v":0},{"$f":"Fin.costs!O39","v":0},{"$f":"Fin.costs!P39","v":0},{"$f":"Fin.costs!Q39","v":0},{"$f":"Fin.costs!R39","v":0},{"$f":"Fin.costs!S39","v":0},{"$f":"Fin.costs!T39","v":0},{"$f":"Fin.costs!U39","v":0},{"$f":"Fin.costs!V39","v":0},{"$f":"Fin.costs!W39","v":0},{"$f":"Fin.costs!X39","v":0},{"$f":"Fin.costs!Y39","v":0},{"$f":"Fin.costs!Z39","v":0},{"$f":"Fin.costs!AA39","v":0},{"$f":"SUM(F15:AB15)","v":260},6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,"= Прирістний прибуток (EBITDA)",null,null,{"$f":"F12-F13-F14-F15","v":-24.727407692307708},{"$f":"G12-G13-G14-G15","v":-67.886884323076998},76.166153380753769,65.780744563396297,146.7636444279334,177.87244276719343,330.696931947792,432.18237673558338,531.01408165210057,630.19256859916254,749.73960493919731,0,{"$f":"R12-R13-R14-R15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F17:AB17)","v":3047.7942569977276},8]
[null,null," - Амортизація (прямолінійний метод)",null,null,{"$f":"Depreciation!G116","v":24.583333333333332},{"$f":"Depreciation!H116","v":63.916666666666664},{"$f":"Depreciation!I116","v":63.916666666666664},{"$f":"Depreciation!J116","v":63.916666666666664},{"$f":"Depreciation!K116","v":64.11333333333333},{"$f":"Depreciation!L116","v":64.11333333333333},{"$f":"Depreciation!M116","v":64.11333333333333},{"$f":"Depreciation!N116","v":64.211666666666659},{"$f":"Depreciation!O116","v":64.211666666666659},{"$f":"Depreciation!P116","v":64.211666666666659},{"$f":"Depreciation!Q116","v":64.211666666666659},{"$f":"Depreciation!R116","v":0},{"$f":"Depreciation!S116","v":0},{"$f":"Depreciation!T116","v":0},{"$f":"Depreciation!U116","v":0},{"$f":"Depreciation!V116","v":0},{"$f":"Depreciation!W116","v":0},{"$f":"Depreciation!X116","v":0},{"$f":"Depreciation!Y116","v":0},{"$f":"Depreciation!Z116","v":0},{"$f":"Depreciation!AA116","v":0},{"$f":"Depreciation!AB116","v":0},{"$f":"Depreciation!AC116","v":0},{"$f":"SUM(F18:AB18)","v":665.5200000000001},9]
[null,null," - Прирістний податок на прибуток з поправками на амортизацію",null,null,{"$f":"(F17-F18)*IF(F10=0,0,HLOOKUP(F10,directory!$D$1:$Q$5,2))","v":-1.8244974179487146},{"$f":"(G17-G18)*IF(G10=0,0,HLOOKUP(G10,directory!$D$1:$Q$5,2))","v":0.13180355098974378},{"$f":"(H17-H18)*IF(H10=0,0,HLOOKUP(H10,directory!$D$1:$Q$5,2))","v":2.0946622281088954},{"$f":"(I17-I18)*IF(I10=0,0,HLOOKUP(I10,directory!$D$1:$Q$5,2))","v":0.67106804282266797},{"$f":"(J17-J18)*IF(J10=0,0,HLOOKUP(J10,directory!$D$1:$Q$5,2))","v":16.943313774393019},{"$f":"(K17-K18)*IF(K10=0,0,HLOOKUP(K10,directory!$D$1:$Q$5,2))","v":30.03240489053907},{"$f":"(L17-L18)*IF(L10=0,0,HLOOKUP(L10,directory!$D$1:$Q$5,2))","v":33.0563662281929},{"$f":"(M17-M18)*IF(M10=0,0,HLOOKUP(M10,directory!$D$1:$Q$5,2))","v":34.140849861686782},{"$f":"(N17-N18)*IF(N10=0,0,HLOOKUP(N10,directory!$D$1:$Q$5,2))","v":36.222609558344352},{"$f":"(O17-O18)*IF(O10=0,0,HLOOKUP(O10,directory!$D$1:$Q$5,2))","v":38.682027107160771},{"$f":"(P17-P18)*IF(P10=0,0,HLOOKUP(P10,directory!$D$1:$Q$5,2))","v":43.320313004094629},{"$f":"(Q17-Q18)*IF(Q10=0,0,HLOOKUP(Q10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(R17-R18)*IF(R10=0,0,HLOOKUP(R10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(S17-S18)*IF(S10=0,0,HLOOKUP(S10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(T17-T18)*IF(T10=0,0,HLOOKUP(T10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(U17-U18)*IF(U10=0,0,HLOOKUP(U10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(V17-V18)*IF(V10=0,0,HLOOKUP(V10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(W17-W18)*IF(W10=0,0,HLOOKUP(W10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(X17-X18)*IF(X10=0,0,HLOOKUP(X10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(Y17-Y18)*IF(Y10=0,0,HLOOKUP(Y10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(Z17-Z18)*IF(Z10=0,0,HLOOKUP(Z10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(AA17-AA18)*IF(AA10=0,0,HLOOKUP(AA10,directory!$D$1:$Q$5,2))","v":0},{"$f":"(AB17-AB18)*IF(AB10=0,0,HLOOKUP(AB10,directory!$D$1:$Q$5,2))","v":0},233.4709208283841,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,"Прирістний прибуток після податків (Net Income)",null,null,{"$f":"F17-F19","v":-22.902910274358995},-68.018687874066742,74.071491152644867,65.109676520573629,129.8203306535404,147.84003787665438,297.64056571959907,398.0415268738966,494.79147209375623,591.51054149200172,706.41929193510271,0,0,0,0,0,0,0,0,0,0,0,0,2814.3233361693437,12]
[null,null,"Зміна оборотного капіталу ( + увеличение; - уменьшение)",null,null,{"$f":"Fin.costs!E56","v":0},{"$f":"Fin.costs!F56","v":0},{"$f":"Fin.costs!G56","v":0},{"$f":"Fin.costs!H56","v":0},{"$f":"Fin.costs!I56","v":0},{"$f":"Fin.costs!J56","v":0},{"$f":"Fin.costs!K56","v":0},{"$f":"Fin.costs!L56","v":0},{"$f":"Fin.costs!M56","v":0},{"$f":"Fin.costs!N56","v":0},{"$f":"Fin.costs!O56","v":0},{"$f":"Fin.costs!P56","v":0},{"$f":"Fin.costs!Q56","v":0},{"$f":"Fin.costs!R56","v":0},{"$f":"Fin.costs!S56","v":0},{"$f":"Fin.costs!T56","v":0},{"$f":"Fin.costs!U56","v":0},{"$f":"Fin.costs!V56","v":0},{"$f":"Fin.costs!W56","v":0},{"$f":"Fin.costs!X56","v":0},{"$f":"Fin.costs!Y56","v":0},{"$f":"Fin.costs!Z56","v":0},{"$f":"Fin.costs!AA56","v":0},0,13]
[null,null,"Операційний грошовий потік",null,null,{"$f":"F21-F22","v":-22.902910274358995},-68.018687874066742,74.071491152644867,65.109676520573629,129.8203306535404,147.84003787665438,297.64056571959907,398.0415268738966,494.79147209375623,591.51054149200172,706.41929193510271,0,0,0,0,0,0,0,0,0,0,0,0,2814.3233361693437,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,"Інвестиційні грошові потоки:",null,null,{"$f":"SUM(F26:F27)","v":250},400,0,0,2,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,653,16]
[null,null,"Бюджет проекту",null,null,{"$f":"Fin.costs!E8","v":250},{"$f":"Fin.costs!F8","v":400},{"$f":"Fin.costs!G8","v":0},{"$f":"Fin.costs!H8","v":0},{"$f":"Fin.costs!I8","v":0},{"$f":"Fin.costs!J8","v":0},{"$f":"Fin.costs!K8","v":0},{"$f":"Fin.costs!L8","v":0},{"$f":"Fin.costs!M8","v":0},{"$f":"Fin.costs!N8","v":0},{"$f":"Fin.costs!O8","v":0},{"$f":"Fin.costs!P8","v":0},{"$f":"Fin.costs!Q8","v":0},{"$f":"Fin.costs!R8","v":0},{"$f":"Fin.costs!S8","v":0},{"$f":"Fin.costs!T8","v":0},{"$f":"Fin.costs!U8","v":0},{"$f":"Fin.costs!V8","v":0},{"$f":"Fin.costs!W8","v":0},{"$f":"Fin.costs!X8","v":0},{"$f":"Fin.costs!Y8","v":0},{"$f":"Fin.costs!Z8","v":0},{"$f":"Fin.costs!AA8","v":0},650,17]
[null,null,"Капітальні ремонти (капіталізовані)",null,null,{"$f":"Fin.costs!E25","v":0},{"$f":"Fin.costs!F25","v":0},{"$f":"Fin.costs!G25","v":0},{"$f":"Fin.costs!H25","v":0},{"$f":"Fin.costs!I25","v":2},{"$f":"Fin.costs!J25","v":0},{"$f":"Fin.costs!K25","v":0},{"$f":"Fin.costs!L25","v":1},{"$f":"Fin.costs!M25","v":0},{"$f":"Fin.costs!N25","v":0},{"$f":"Fin.costs!O25","v":0},{"$f":"Fin.costs!P25","v":0},{"$f":"Fin.costs!Q25","v":0},{"$f":"Fin.costs!R25","v":0},{"$f":"Fin.costs!S25","v":0},{"$f":"Fin.costs!T25","v":0},{"$f":"Fin.costs!U25","v":0},{"$f":"Fin.costs!V25","v":0},{"$f":"Fin.costs!W25","v":0},{"$f":"Fin.costs!X25","v":0},{"$f":"Fin.costs!Y25","v":0},{"$f":"Fin.costs!Z25","v":0},{"$f":"Fin.costs!AA25","v":0},3,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Вільний грошовий потік",null,null,{"$f":"IF(F10=0,0,F23-F25)","v":-272.90291027435899},-468.01868787406676,74.071491152644867,65.109676520573629,127.8203306535404,147.84003787665438,297.64056571959907,397.0415268738966,494.79147209375623,591.51054149200172,706.41929193510271,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F29:AB29)","v":2161.3233361693437},20]
[null,null,"Вільний грошовий потік накопичувальним підсумком",null,null,{"$f":"F29","v":-272.90291027435899},{"$f":"F30+G29","v":-740.9215981484258},{"$f":"G30+H29","v":-666.85010699578095},-601.74043047520729,-473.92009982166689,-326.08006194501252,-28.43949622541345,368.60203064848315,863.39350274223943,1454.9040442342412,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,2161.3233361693437,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Ставка дисконтування",null,null,{"$f":"F51","v":0.18},{"$f":"F32","v":0.18},{"$f":"G32","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,{"$f":"L32","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,{"$f":"S32","v":0.18},null,23]
[null,null,"коефіцієнт дисконтування",null,null,{"$f":"1/((1+F32)^(1/12))^F7","v":1},{"$f":"F33/(1+G32)","v":0.84745762711864414},{"$f":"G33/(1+H32)","v":0.71818442976156283},0.60863087267929061,0.51578887515194127,0.43710921623045873,0.37043153917835486,0.31392503320199566,0.26603816373050482,0.22545607095805495,0.1910644669136059,0.16191903975729313,0.13721952521804504,0.11628773323563139,9.8548926470874071E-2,8.3516039382096674E-2,7.0776304561098874E-2,5.9979919119575321E-2,5.0830439931843496E-2,4.3076644010036864E-2,3.6505630516980393E-2,3.0936975014390165E-2,2.6217775435923869E-2,null,24]
[null,null,"Дисконтований вільний грошовий потік (DCF)",null,null,{"$f":"IF(F33=\"\",\"\",F29*F33)","v":-272.90291027435899},-396.62600667293799,53.1969916350509,39.627759240583046,65.928304569338806,64.62224308374573,110.25545288142737,124.64127450645904,131.63341466533623,133.35964261505825,134.97162543106734,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB33=\"\",\"\",AB29*AB33)","v":0},{"$f":"SUM(F34:AB34)","v":188.70779168076982},25]
[null,null,"DCF накопичувальним підсумком",null,null,{"$f":"IF(F34=\"\",\"\",SUM($F$34:F$34))","v":-272.90291027435899},{"$f":"IF(G34=\"\",\"\",SUM($F$34:G$34))","v":-669.52891694729692},{"$f":"IF(H34=\"\",\"\",SUM($F$34:H$34))","v":-616.33192531224597},{"$f":"IF(I34=\"\",\"\",SUM($F$34:I$34))","v":-576.70416607166294},{"$f":"IF(J34=\"\",\"\",SUM($F$34:J$34))","v":-510.77586150232412},{"$f":"IF(K34=\"\",\"\",SUM($F$34:K$34))","v":-446.15361841857839},{"$f":"IF(L34=\"\",\"\",SUM($F$34:L$34))","v":-335.89816553715104},{"$f":"IF(M34=\"\",\"\",SUM($F$34:M$34))","v":-211.256891030692},{"$f":"IF(N34=\"\",\"\",SUM($F$34:N$34))","v":-79.623476365355771},{"$f":"IF(O34=\"\",\"\",SUM($F$34:O$34))","v":53.736166249702478},{"$f":"IF(P34=\"\",\"\",SUM($F$34:P$34))","v":188.70779168076982},{"$f":"IF(Q34=\"\",\"\",SUM($F$34:Q$34))","v":188.70779168076982},{"$f":"IF(R34=\"\",\"\",SUM($F$34:R$34))","v":188.70779168076982},{"$f":"IF(S34=\"\",\"\",SUM($F$34:S$34))","v":188.70779168076982},{"$f":"IF(T34=\"\",\"\",SUM($F$34:T$34))","v":188.70779168076982},{"$f":"IF(U34=\"\",\"\",SUM($F$34:U$34))","v":188.70779168076982},{"$f":"IF(V34=\"\",\"\",SUM($F$34:V$34))","v":188.70779168076982},{"$f":"IF(W34=\"\",\"\",SUM($F$34:W$34))","v":188.70779168076982},{"$f":"IF(X34=\"\",\"\",SUM($F$34:X$34))","v":188.70779168076982},{"$f":"IF(Y34=\"\",\"\",SUM($F$34:Y$34))","v":188.70779168076982},{"$f":"IF(Z34=\"\",\"\",SUM($F$34:Z$34))","v":188.70779168076982},{"$f":"IF(AA34=\"\",\"\",SUM($F$34:AA$34))","v":188.70779168076982},{"$f":"IF(AB34=\"\",\"\",SUM($F$34:AB$34))","v":188.70779168076982},null,26]
[]
[]
[null,null,"Розрахунок NPV",null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"РОЗРАХУНОК ЗАЛИШКОВОЇ ВАРТОСТІ НА КІНЕЦЬ  \",AC39,\" РОКУ ЕКСПЛУАТАЦІЇ\")","v":"РОЗРАХУНОК ЗАЛИШКОВОЇ ВАРТОСТІ НА КІНЕЦЬ  10 РОКУ ЕКСПЛУАТАЦІЇ"}]
[null,null,"NPV без врахування залишкової вартості",null,null,{"$f":"AC34","v":188.70779168076982},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Розрахунок потоків виконаний на \",AC39,\" років експлуатації о'єкту інвестицій\")","v":"Розрахунок потоків виконаний на 10 років експлуатації о'єкту інвестицій"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G6","v":10}]
[null,null,"Залишкова вартість ","ліквідаційна",null,{"$f":"IF(D40=\"ліквідаційна\",IF(AC42>AC43,AC42-(AC42-AC43)*HLOOKUP($G$4+$G$6,directory!$D$1:$Q$7,2),AC42+(AC43-AC42)*HLOOKUP($G$4+$G$6,directory!$D$1:$Q$7,2)),IF(D40=\"подовжена\",AC44,0))","v":-0.79117172113800582},null,null,null,null,null,null,null,"Максимальний термін експлуатації об'єктів інвестицій, років",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Дисконтована залишкова вартість",null,null,{"$f":"F40*HLOOKUP(G5+G6-1,F59:AB61,3,0)/IF(D40=\"подовжена\",1,(1+F51))","v":-0.12810576536979079},null,null,null,null,null,null,null,"Загальна (початкова) вартість об'єктів інвестицій, тис.грн.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depreciation!$AD$6+Depreciation!$AD$28","v":653}]
[null,null,"NPV з урахуванням залишкової вартості",null,null,{"$f":"F41+F39","v":188.57968591540003},null,null,null,null,null,null,null,"Ринкова залишкова вартість (продажна), тис.грн.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC41*(AC40-AC39)/AC40","v":0}]
[null,null,"% залишкової вартості у NPV",null,null,{"$f":"IF(F39>0,IF(F42=0,\"\",F41/F42),\"\")","v":-6.7931900908595828E-4},null,null,null,null,null,null,null,"Бухгалтерська залишкова вартість, тис. грн.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($G$5+$G$6-1,Depreciation!G5:AC138,Depreciation!$AE$50,FALSE)","v":-12.520000000000044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Подовжена вартість проекту в пост-прогнозний період, тис. грн.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(G5+G6-1,F10:AB29,$AD$29,FALSE)*(1+F52)/(F51-F52)","v":3924.5516218616817}]
[null,null,"Показники економічної ефективності"]
[null,null,"Дисконтовані інвесиційні видатки (PVI)",null,null,{"$f":"SUMPRODUCT(F26:AB26,F33:AB33)","v":588.98305084745766}]
[null,null,"Індекс прибутковості (PI)",null,null,{"$f":"IF(F46=0,\"-\",F42/F46+1)","v":1.3201784595398158}]
[null,null,"Внутрішня норма рентабельності (IRR)",null,null,{"$f":"IFERROR(IRR($F$29:$AB$29,F51),\"не окуповується\")","v":0.22797214495432239}]
[null,null,"Дисконтований термін окупності (DPP), міс.",null,null,{"$f":"IF(F39>0,IF(SUM(G62:AB62)=0,\"<12\",SUM(F62:AB62)),\"не окуповується\")","v":104.16469913722145}]
[null,null,"Недисконтований термін окупності (PB), міс.",null,null,{"$f":"IF(AB30>0,IF(SUM(G63:AB63)=0,\"<12\",SUM(F63:AB63)),\"не окуповується\")","v":73.859542218145236}]
[null,null,"Ставка дисконтування",null,null,{"$f":"MainBoard!H7","v":0.18}]
[null,null,"Прогнозна середньорічна зміна вільного грошовогу "]
[null,null,"потоку в після-разрахунковий період, %"]
[]
[]
[]
[]
[]
[null,null,"Рік",null,null,{"$f":"F10","v":2018},{"$f":"F59+1","v":2019},{"$f":"G59+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Ставка дисконтування",null,null,{"$f":"$F$51","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,"Коефіцієнт дисконтування",null,null,{"$f":"1/((1+F32)^(1/12))^F7","v":1},{"$f":"F61/(1+G60)","v":0.84745762711864414},0.71818442976156283,0.60863087267929061,0.51578887515194127,0.43710921623045873,0.37043153917835486,0.31392503320199566,0.26603816373050482,0.22545607095805495,0.1910644669136059,0.16191903975729313,0.13721952521804504,0.11628773323563139,9.8548926470874071E-2,8.3516039382096674E-2,7.0776304561098874E-2,5.9979919119575321E-2,5.0830439931843496E-2,4.3076644010036864E-2,3.6505630516980393E-2,3.0936975014390165E-2,2.6217775435923869E-2]
[null,null,"для обчислення DPP",null,null,{"$f":"13-F4","v":1},{"$f":"IF(G35<0,12,IF(H35<0,12,IF(F35>0,0,-F35/G34*12)))","v":12},12,12,12,12,12,12,12,7.1646991372214544,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"для обчислення PB",null,null,{"$f":"13-F4","v":1},{"$f":"IF(G30<0,12,IF(H30<0,12,IF(F30>0,0,-F30/G29*12)))","v":12},12,12,12,12,12,0.85954221814523857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"для обчислення змін. оборотного капіталу",null,null,{"$f":"IF(F10<($G$5+$AC$39),F22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Net_cost","index":3,"n_rows":154,"n_cols":19,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Розрахунок собівартості"]
[]
[null,"№ з/п","Показник","од. виміру",{"$f":"F4-1","v":2017},{"$f":"Cash_Flow!F10","v":2018},{"$f":"F4+1","v":2019},{"$f":"G4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,"Всього"]
[]
[null,"Поточний стан (якщо не реалізовувати проект)"]
[null,1,"Операційні доходи","тис.грн.",{"$f":"E8+E11+E14","v":480},497.76,497.26223999999996,582.29408303999992,791.91995293440004,954.26354328595221,1206.1891187134436,1355.7565694339107,1481.5456070379357,1596.5095539752924,1705.6231753587203,1813.4059887182589,1928.2935880091291,2049.5619411262687,{"$f":"IFERROR(SUM(E7:R7),\"\")","v":16940.385361633314}]
[null,null,"Доход від послуги №1","тис.грн.",{"$f":"E9*E10/1000","v":300},311.09999999999997,310.78889999999996,363.93380189999993,494.94997058400003,596.41471455372005,753.86819919590221,847.34785589619423,925.96600439870986,997.81847123455771,1066.0144845992002,1133.3787429489118,1205.1834925057058,1280.976213203918,10587.740851020819]
[null,null,"Кількість наданих послуг","од.",100,{"$f":"E9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,1400]
[null,null,"Ціна","грн./од.",{"$f":"3000*'Sensitivity analysis'!$I$7","v":3000},{"$f":"E10*(1+directory!E2)","v":3110.9999999999995},{"$f":"F10*(1+directory!F2)","v":3107.8889999999997},{"$f":"G10*(1+directory!G2)","v":3639.3380189999998},{"$f":"H10*(1+directory!H2)","v":4949.4997058400004},{"$f":"I10*(1+directory!I2)","v":5964.1471455372011},{"$f":"J10*(1+directory!J2)","v":7538.6819919590225},{"$f":"K10*(1+directory!K2)","v":8473.4785589619423},{"$f":"L10*(1+directory!L2)","v":9259.6600439870981},{"$f":"M10*(1+directory!M2)","v":9978.1847123455773},{"$f":"N10*(1+directory!N2)","v":10660.144845992001},{"$f":"O10*(1+directory!O2)","v":11333.787429489119},{"$f":"P10*(1+directory!P2)","v":12051.834925057057},{"$f":"Q10*(1+directory!Q2)","v":12809.762132039179},{"$f":"IFERROR(S8/S9*1000,\"\")","v":7562.6720364434423}]
[null,null,"Доход від послуги №2","тис.грн.",{"$f":"E12*E13/1000","v":180},186.66,186.47334000000001,218.36028114000001,296.96998235040002,357.84882873223211,452.32091951754131,508.40871353771655,555.57960263922587,598.69108274073471,639.60869075952007,680.02724576934702,723.11009550342339,768.58572792235066,6352.644510612492]
[null,null,"Кількість наданих послуг","од.",20,{"$f":"E12","v":20},20,20,20,20,20,20,20,20,20,20,20,20,280]
[null,null,"Ціна","грн./од.",{"$f":"9000*'Sensitivity analysis'!$I$7","v":9000},{"$f":"E13*(1+directory!E2)","v":9333},{"$f":"F13*(1+directory!F2)","v":9323.6669999999995},{"$f":"G13*(1+directory!G2)","v":10918.014057},{"$f":"H13*(1+directory!H2)","v":14848.499117520001},{"$f":"I13*(1+directory!I2)","v":17892.441436611603},{"$f":"J13*(1+directory!J2)","v":22616.045975877067},{"$f":"K13*(1+directory!K2)","v":25420.435676885827},{"$f":"L13*(1+directory!L2)","v":27778.980131961292},{"$f":"M13*(1+directory!M2)","v":29934.554137036732},{"$f":"N13*(1+directory!N2)","v":31980.434537976005},{"$f":"O13*(1+directory!O2)","v":34001.362288467353},{"$f":"P13*(1+directory!P2)","v":36155.504775171168},{"$f":"Q13*(1+directory!Q2)","v":38429.286396117532},{"$f":"IFERROR(S11/S12*1000,\"\")","v":22688.016109330329}]
[null,null,"Доход від послуги n","тис.грн.",{"$f":"E15*E16/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Кількість наданих послуг","од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ціна","грн./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(S14/S15,\"\")","v":""}]
[]
[null,2,"Операційні витрати","тис.грн.",{"$f":"E29+E19","v":175.40799999999999},183.78808228008441,184.9825080742294,215.66385512241033,289.075934633869,346.30211435004685,434.41115807244455,487.51873549391928,532.61779432235016,574.16787182189353,613.89102003542939,653.35428201795639,695.47025765141586,740.00898705833561,{"$f":"SUM(E18:R18)","v":6126.660600934385}]
[null,"2.1","Постійні витрати","тис.грн.",{"$f":"E20+E23+E24+E25+E27","v":31},{"$f":"F20+F23+F24+F25+F27","v":33.921968332160453},35.182386969035896,40.305767258967627,50.846169981766707,59.359053607362725,71.91685121085726,80.12134938280245,87.429626982006994,94.420891239494296,101.32637182347352,108.35855970591105,115.90255481281712,123.94411513346294,{"$f":"SUM(E19:R19)","v":1034.035666440119}]
[null,null,"Заробітня платня адмін. Персоналу","тис.грн.",{"$f":"E21*E22/1000","v":10},{"$f":"F21*F22/1000","v":12.144968332160452},13.427163969035892,14.830401125967631,16.199672040886703,17.610023588602317,19.146077267144101,20.806999470068849,22.612006674097319,24.573598253075257,26.705357901529531,29.022047699487217,31.539710337417727,34.27578020918871,{"$f":"SUM(E20:R20)","v":292.89380686866173}]
[null,null,"Середня заробітня платня адмін.блоку","грн./чол.",400,{"$f":"E21*directory!E$5","v":485.79873328641804},{"$f":"F21*directory!F$5","v":537.08655876143564},{"$f":"G21*directory!G$5","v":593.21604503870526},{"$f":"H21*directory!H$5","v":647.98688163546808},{"$f":"I21*directory!I$5","v":704.40094354409268},{"$f":"J21*directory!J$5","v":765.84309068576397},{"$f":"K21*directory!K$5","v":832.27997880275393},{"$f":"L21*directory!L$5","v":904.48026696389275},{"$f":"M21*directory!M$5","v":982.94393012301032},{"$f":"N21*directory!N$5","v":1068.2143160611813},{"$f":"O21*directory!O$5","v":1160.8819079794887},{"$f":"P21*directory!P$5","v":1261.5884134967091},{"$f":"Q21*directory!Q$5","v":1371.0312083675485},{"$f":"AVERAGE(E21:R21)","v":836.83944819617648}]
[null,null,"Кількість співробітників адмін.блоку","чол.",25,{"$f":"E22","v":25},{"$f":"F22","v":25},25,25,25,25,25,25,25,25,25,25,25,{"$f":"AVERAGE(E22:R22)","v":25}]
[null,null,"Оренда приміщень","тис.грн.",3,{"$f":"E23*(1+directory!E2)","v":3.1109999999999998},{"$f":"F23*(1+directory!F2)","v":3.1078889999999997},{"$f":"G23*(1+directory!G2)","v":3.6393380189999998},{"$f":"H23*(1+directory!H2)","v":4.9494997058400001},{"$f":"I23*(1+directory!I2)","v":5.9641471455372006},{"$f":"J23*(1+directory!J2)","v":7.538681991959022},{"$f":"K23*(1+directory!K2)","v":8.4734785589619417},{"$f":"L23*(1+directory!L2)","v":9.2596600439870969},{"$f":"M23*(1+directory!M2)","v":9.9781847123455769},{"$f":"N23*(1+directory!N2)","v":10.660144845992001},{"$f":"O23*(1+directory!O2)","v":11.333787429489117},{"$f":"P23*(1+directory!P2)","v":12.051834925057054},{"$f":"Q23*(1+directory!Q2)","v":12.809762132039177},{"$f":"SUM(E23:R23)","v":105.87740851020818}]
[null,null,"Оренда автомобілю","тис.грн.",2,{"$f":"E24*(1+directory!E2)","v":2.0739999999999998},{"$f":"F24*(1+directory!F2)","v":2.0719259999999999},{"$f":"G24*(1+directory!G2)","v":2.4262253459999998},{"$f":"H24*(1+directory!H2)","v":3.2996664705600001},{"$f":"I24*(1+directory!I2)","v":3.9760980970248001},{"$f":"J24*(1+directory!J2)","v":5.0257879946393471},{"$f":"K24*(1+directory!K2)","v":5.6489857059746269},{"$f":"L24*(1+directory!L2)","v":6.1731066959913967},{"$f":"M24*(1+directory!M2)","v":6.6521231415637168},{"$f":"N24*(1+directory!N2)","v":7.1067632306613326},{"$f":"O24*(1+directory!O2)","v":7.5558582863260773},{"$f":"P24*(1+directory!P2)","v":8.0345566167047018},{"$f":"Q24*(1+directory!Q2)","v":8.5398414213594496},{"$f":"SUM(E24:R24)","v":70.584939006805456}]
[null,null,"Комунальні платежі","тис.грн.",15,{"$f":"E25*(1+directory!E$2)","v":15.555},{"$f":"F25*(1+directory!F2)","v":15.539444999999999},{"$f":"G25*(1+directory!G2)","v":18.196690095000001},{"$f":"H25*(1+directory!H2)","v":24.747498529200005},{"$f":"I25*(1+directory!I2)","v":29.820735727686007},{"$f":"J25*(1+directory!J2)","v":37.693409959795112},{"$f":"K25*(1+directory!K2)","v":42.36739279480971},{"$f":"L25*(1+directory!L2)","v":46.298300219935484},{"$f":"M25*(1+directory!M2)","v":49.890923561727881},{"$f":"N25*(1+directory!N2)","v":53.300724229960004},{"$f":"O25*(1+directory!O2)","v":56.66893714744559},{"$f":"P25*(1+directory!P2)","v":60.259174625285276},{"$f":"Q25*(1+directory!Q2)","v":64.048810660195883},{"$f":"SUM(E25:R25)","v":529.38704255104096}]
[null,null,"Оренда програмного забезпечення","тис.грн.",8,{"$f":"E26*(1+directory!E$2)","v":8.2959999999999994},{"$f":"F26*(1+directory!F$2)","v":8.2877039999999997},{"$f":"G26*(1+directory!G$2)","v":9.7049013839999994},{"$f":"H26*(1+directory!H$2)","v":13.19866588224},{"$f":"I26*(1+directory!I$2)","v":15.9043923880992},{"$f":"J26*(1+directory!J$2)","v":20.103151978557388},{"$f":"K26*(1+directory!K$2)","v":22.595942823898508},{"$f":"L26*(1+directory!L$2)","v":24.692426783965587},{"$f":"M26*(1+directory!M$2)","v":26.608492566254867},{"$f":"N26*(1+directory!N$2)","v":28.427052922645331},{"$f":"O26*(1+directory!O$2)","v":30.223433145304309},{"$f":"P26*(1+directory!P$2)","v":32.138226466818807},{"$f":"Q26*(1+directory!Q$2)","v":34.159365685437798},282.33975602722182]
[null,null,"Видаткові матеріали","тис.грн.",1,{"$f":"E27*(1+directory!E2)","v":1.0369999999999999},{"$f":"F27*(1+directory!F2)","v":1.035963},{"$f":"G27*(1+directory!G2)","v":1.2131126729999999},{"$f":"H27*(1+directory!H2)","v":1.64983323528},{"$f":"I27*(1+directory!I2)","v":1.9880490485124001},{"$f":"J27*(1+directory!J2)","v":2.5128939973196736},{"$f":"K27*(1+directory!K2)","v":2.8244928529873135},{"$f":"L27*(1+directory!L2)","v":3.0865533479956984},{"$f":"M27*(1+directory!M2)","v":3.3260615707818584},{"$f":"N27*(1+directory!N2)","v":3.5533816153306663},{"$f":"O27*(1+directory!O2)","v":3.7779291431630386},{"$f":"P27*(1+directory!P2)","v":4.0172783083523509},{"$f":"Q27*(1+directory!Q2)","v":4.2699207106797248},{"$f":"SUM(E27:R27)","v":35.292469503402728}]
[]
[null,"2.2","Змінні витрати","тис.грн.",{"$f":"E30+E43+E56","v":144.40799999999999},149.86611394792396,149.80012110519351,175.35808786344271,238.22976465210229,286.94306074268411,362.49430686158729,407.39738611111682,445.18816734034317,479.74698058239926,512.56464821195584,544.99572231204536,579.56770283859873,616.0648719248727,{"$f":"IFERROR(SUM(E29:R29),\"\")","v":5092.6249344942662}]
[null,null,"Змінні витрати на послугу №1","тис.грн.",{"$f":"E31*E32/1000","v":49.04},50.950328289936664,50.969272354327934,59.636806301302265,80.891694201287905,97.371320126635936,122.90924704242998,138.11148134126847,150.91888573819264,162.64096048858622,173.78109767021996,184.79675401917973,196.54114231330962,208.94204659926285,{"$f":"IFERROR(SUM(E30:R30),\"\")","v":1727.5010364859402}]
[null,null,"Кількість наданих послуг","одиниць",{"$f":"E9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"IFERROR(SUM(E31:R31),\"\")","v":1400}]
[null,null,"Змінна собівартість  послуги №1","грн./од.",{"$f":"E33+E36+E39+E42","v":490.4},509.50328289936664,509.69272354327939,596.36806301302261,808.91694201287896,973.71320126635942,1229.0924704242998,1381.1148134126845,1509.1888573819265,1626.4096048858621,1737.8109767021995,1847.9675401917973,1965.4114231330962,2089.4204659926286,{"$f":"SUM(E32:R32)","v":17275.010364859401}]
[null,null,"Оплата праці","грн./послугу",{"$f":"E34*E35","v":5.4},{"$f":"F34*F35","v":6.5582828993666435},7.2506685432793807,8.0084166080225199,8.7478229020788181,9.5094127378452527,10.338881724257815,11.235779713837179,12.210483604012554,13.269743056660642,14.420893266825951,15.671905757723103,17.031443582205579,18.508921312961913,{"$f":"IFERROR(AVERAGE(E33:R33),\"\")","v":11.297332550648383}]
[null,null,"Кількість витрачених годин ","год./од.",1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,{"$f":"IFERROR(AVERAGE(E34:R34),\"\")","v":1.08}]
[null,null,"Середня вартість години","грн./год.",{"$f":"5*'Sensitivity analysis'!$I$9","v":5},{"$f":"E35*directory!E$5","v":6.0724841660802253},{"$f":"F35*directory!F$5","v":6.713581984517945},{"$f":"G35*directory!G$5","v":7.4152005629838147},{"$f":"H35*directory!H$5","v":8.0998360204433499},{"$f":"I35*directory!I$5","v":8.8050117943011585},{"$f":"J35*directory!J$5","v":9.5730386335720503},{"$f":"K35*directory!K$5","v":10.403499735034424},{"$f":"L35*directory!L$5","v":11.30600333704866},{"$f":"M35*directory!M$5","v":12.28679912653763},{"$f":"N35*directory!N$5","v":13.352678950764769},{"$f":"O35*directory!O$5","v":14.511023849743612},{"$f":"P35*directory!P$5","v":15.769855168708869},{"$f":"Q35*directory!Q$5","v":17.137890104594362},10.460493102452205]
[null,null,"Видатки","грн./послугу",{"$f":"E37*E38","v":480},497.76,497.26223999999996,582.29408304000003,791.91995293440016,954.26354328595221,1206.1891187134436,1355.7565694339107,1481.5456070379355,1596.5095539752922,1705.6231753587201,1813.4059887182589,1928.2935880091288,2049.5619411262683,1210.0275258309507]
[null,null,"Видатки …","од./од.",32,{"$f":"E37","v":32},{"$f":"F37","v":32},32,32,32,32,32,32,32,32,32,32,32,32]
[null,null,"вартість видатків","грн./од.",15,{"$f":"E38*(1+directory!E$2)","v":15.555},{"$f":"F38*(1+directory!F2)","v":15.539444999999999},{"$f":"G38*(1+directory!G2)","v":18.196690095000001},{"$f":"H38*(1+directory!H2)","v":24.747498529200005},{"$f":"I38*(1+directory!I2)","v":29.820735727686007},{"$f":"J38*(1+directory!J2)","v":37.693409959795112},{"$f":"K38*(1+directory!K2)","v":42.36739279480971},{"$f":"L38*(1+directory!L2)","v":46.298300219935484},{"$f":"M38*(1+directory!M2)","v":49.890923561727881},{"$f":"N38*(1+directory!N2)","v":53.300724229960004},{"$f":"O38*(1+directory!O2)","v":56.66893714744559},{"$f":"P38*(1+directory!P2)","v":60.259174625285276},{"$f":"Q38*(1+directory!Q2)","v":64.048810660195883},37.81336018221721]
[null,null,"Сировина ХХХ","грн./послугу",{"$f":"E40*E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Витрати сировини XXX","од./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Вартість сировини ХХХ","грн./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Інші видатки","грн./од.",5,{"$f":"E42*(1+directory!E$2)","v":5.1849999999999996},{"$f":"F42*(1+directory!F$2)","v":5.1798149999999996},{"$f":"G42*(1+directory!G$2)","v":6.065563365},{"$f":"H42*(1+directory!H$2)","v":8.249166176400001},{"$f":"I42*(1+directory!I$2)","v":9.9402452425620016},{"$f":"J42*(1+directory!J$2)","v":12.56446998659837},{"$f":"K42*(1+directory!K$2)","v":14.122464264936569},{"$f":"L42*(1+directory!L$2)","v":15.432766739978494},{"$f":"M42*(1+directory!M$2)","v":16.630307853909294},{"$f":"N42*(1+directory!N$2)","v":17.766908076653333},{"$f":"O42*(1+directory!O$2)","v":18.889645715815195},{"$f":"P42*(1+directory!P$2)","v":20.086391541761756},{"$f":"Q42*(1+directory!Q$2)","v":21.349603553398627},12.604453394072403]
[null,null,"Змінні витрати на послугу №2","тис.грн.",{"$f":"E44*E45/1000","v":95.367999999999995},98.915785657987314,98.83084875086557,115.72128156214045,157.33807045081437,189.5717406160482,239.58505981915732,269.28590476984834,294.2692816021505,317.10602009381307,338.78355054173591,360.19896829286563,383.02656052528909,407.12282532560988,{"$f":"IFERROR(SUM(E43:R43),\"\")","v":3365.1238980083258}]
[null,null,"Кількість наданих послуг","одиниць",{"$f":"E12","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IFERROR(SUM(E44:R44),\"\")","v":280}]
[null,null,"Змінна собівартість  послуги №2","грн./од.",{"$f":"E46+E49+E52+E55","v":4768.3999999999996},4945.7892828993663,4941.5424375432785,5786.0640781070224,7866.9035225407197,9478.5870308024096,11979.252990957866,13464.295238492416,14713.464080107527,15855.301004690655,16939.177527086795,18009.948414643281,19151.328026264455,20356.141266280494,{"$f":"SUM(E45:R45)","v":168256.19490041627}]
[null,null,"Оплата праці","грн./послугу",{"$f":"E47*E48","v":5.4},{"$f":"F47*F48","v":6.5582828993666435},7.2506685432793807,8.0084166080225199,8.7478229020788181,9.5094127378452527,10.338881724257815,11.235779713837179,12.210483604012554,13.269743056660642,14.420893266825951,15.671905757723103,17.031443582205579,18.508921312961913,{"$f":"IFERROR(AVERAGE(E46:R46),\"\")","v":11.297332550648383}]
[null,null,"Кількість витрачених годин ","год./од.",1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08]
[null,null,"Середня вартість години","грн./год.",{"$f":"5*'Sensitivity analysis'!$I$9","v":5},{"$f":"E48*directory!E$5","v":6.0724841660802253},{"$f":"F48*directory!F$5","v":6.713581984517945},{"$f":"G48*directory!G$5","v":7.4152005629838147},{"$f":"H48*directory!H$5","v":8.0998360204433499},{"$f":"I48*directory!I$5","v":8.8050117943011585},{"$f":"J48*directory!J$5","v":9.5730386335720503},{"$f":"K48*directory!K$5","v":10.403499735034424},{"$f":"L48*directory!L$5","v":11.30600333704866},{"$f":"M48*directory!M$5","v":12.28679912653763},{"$f":"N48*directory!N$5","v":13.352678950764769},{"$f":"O48*directory!O$5","v":14.511023849743612},{"$f":"P48*directory!P$5","v":15.769855168708869},{"$f":"Q48*directory!Q$5","v":17.137890104594362},10.460493102452205]
[null,null,"Видатки","грн./послугу",{"$f":"E50*E51","v":4760},4936.12,4931.1838799999996,5774.4163234799998,7853.2061999328007,9463.1134709190264,11961.37542724165,13444.585980219616,14691.993936459528,15832.053076921649,16914.096488973977,17982.942721456067,19122.244747757195,20324.822582835495,11999.439631156929]
[null,null,"Видатки …","од./од.",680,{"$f":"E50","v":680},680,680,680,680,680,680,680,680,680,680,680,680,680]
[null,null,"вартість видатків","грн./од.",7,{"$f":"E51*(1+directory!E$2)","v":7.2589999999999995},{"$f":"F51*(1+directory!F$2)","v":7.2517409999999991},{"$f":"G51*(1+directory!G$2)","v":8.4917887109999999},{"$f":"H51*(1+directory!H$2)","v":11.548832646960001},{"$f":"I51*(1+directory!I$2)","v":13.916343339586803},{"$f":"J51*(1+directory!J$2)","v":17.59025798123772},{"$f":"K51*(1+directory!K$2)","v":19.771449970911199},{"$f":"L51*(1+directory!L$2)","v":21.605873435969894},{"$f":"M51*(1+directory!M$2)","v":23.282430995473014},{"$f":"N51*(1+directory!N$2)","v":24.87367130731467},{"$f":"O51*(1+directory!O$2)","v":26.445504002141277},{"$f":"P51*(1+directory!P$2)","v":28.120948158466465},{"$f":"Q51*(1+directory!Q$2)","v":29.889444974758081},17.646234751701364]
[null,null,"Сировина ХХХ","грн./послугу",{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Витрати сировини XXX","од./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Вартість сировини ХХХ","грн./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Інші видатки","грн./од.",3,{"$f":"E55*(1+directory!E$2)","v":3.1109999999999998},{"$f":"F55*(1+directory!F$2)","v":3.1078889999999997},{"$f":"G55*(1+directory!G$2)","v":3.6393380189999998},{"$f":"H55*(1+directory!H$2)","v":4.9494997058400001},{"$f":"I55*(1+directory!I$2)","v":5.9641471455372006},{"$f":"J55*(1+directory!J$2)","v":7.538681991959022},{"$f":"K55*(1+directory!K$2)","v":8.4734785589619417},{"$f":"L55*(1+directory!L$2)","v":9.2596600439870969},{"$f":"M55*(1+directory!M$2)","v":9.9781847123455769},{"$f":"N55*(1+directory!N$2)","v":10.660144845992001},{"$f":"O55*(1+directory!O$2)","v":11.333787429489117},{"$f":"P55*(1+directory!P$2)","v":12.051834925057054},{"$f":"Q55*(1+directory!Q$2)","v":12.809762132039177},7.5626720364434421]
[null,null,"Змінні витрати на послугу n","тис.грн.",{"$f":"E57*E58/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(E56:R56),\"\")","v":0}]
[null,null,"Кількість наданих послуг","одиниць",0,10,{"$f":"F57","v":10},10,10,10,10,10,10,10,10,10,10,10,{"$f":"IFERROR(SUM(E57:R57),\"\")","v":130}]
[null,null,"Змінна собівартість  послуги n","грн./од.",{"$f":"E59+E62+E65+E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E58:R58)","v":0}]
[null,null,"Оплата праці","грн./послугу",{"$f":"E60*E61","v":0},{"$f":"F60*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AVERAGE(E59:R59),\"\")","v":0}]
[null,null,"Кількість витрачених годин ","год./од.",0,{"$f":"E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Середня вартість години","грн./год.",0,{"$f":"E61*directory!E$5","v":0},{"$f":"F61*directory!F$5","v":0},{"$f":"G61*directory!G$5","v":0},{"$f":"H61*directory!H$5","v":0},{"$f":"I61*directory!I$5","v":0},{"$f":"J61*directory!J$5","v":0},{"$f":"K61*directory!K$5","v":0},{"$f":"L61*directory!L$5","v":0},{"$f":"M61*directory!M$5","v":0},{"$f":"N61*directory!N$5","v":0},{"$f":"O61*directory!O$5","v":0},{"$f":"P61*directory!P$5","v":0},{"$f":"Q61*directory!Q$5","v":0},0]
[null,null,"Видатки","грн./послугу",{"$f":"E63*E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Видатки …","од./од.",0,{"$f":"E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"вартість видатків","грн./од.",0,{"$f":"E64*(1+directory!F$2)","v":0},{"$f":"F64*(1+directory!G$2)","v":0},{"$f":"G64*(1+directory!H$2)","v":0},{"$f":"H64*(1+directory!I$2)","v":0},{"$f":"I64*(1+directory!J$2)","v":0},{"$f":"J64*(1+directory!K$2)","v":0},{"$f":"K64*(1+directory!L$2)","v":0},{"$f":"L64*(1+directory!M$2)","v":0},{"$f":"M64*(1+directory!N$2)","v":0},{"$f":"N64*(1+directory!O$2)","v":0},{"$f":"O64*(1+directory!P$2)","v":0},{"$f":"P64*(1+directory!Q$2)","v":0},{"$f":"Q64*(1+directory!R$2)","v":0},0]
[null,null,"Сировина ХХХ","грн./послугу",{"$f":"E66*E67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Витрати сировини XXX","од./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Вартість сировини ХХХ","грн./од.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Інші видатки","грн./од.",0,{"$f":"E68*(1+directory!E$2)","v":0},{"$f":"F68*(1+directory!F$2)","v":0},{"$f":"G68*(1+directory!G$2)","v":0},{"$f":"H68*(1+directory!H$2)","v":0},{"$f":"I68*(1+directory!I$2)","v":0},{"$f":"J68*(1+directory!J$2)","v":0},{"$f":"K68*(1+directory!K$2)","v":0},{"$f":"L68*(1+directory!L$2)","v":0},{"$f":"M68*(1+directory!M$2)","v":0},{"$f":"N68*(1+directory!N$2)","v":0},{"$f":"O68*(1+directory!O$2)","v":0},{"$f":"P68*(1+directory!P$2)","v":0},{"$f":"Q68*(1+directory!Q$2)","v":0},0]
[null,null,"Повна собівартість","тис. грн./од.",{"$f":"E18/(E31+E44+E57)","v":1.4617333333333333},1.4137544790775725,1.4229423698017647,1.6589527317108486,2.2236610356451463,2.6638624180772834,3.341624292864958,3.7501441191839944,4.0970599563257704,4.4166759370914885,4.7222386156571492,5.0258021693688955,5.3497712127031987,5.6923768235256587]
[null,"3","Валовий прибуток","тис.грн.",{"$f":"E7-E18","v":304.59199999999998},313.97191771991561,312.27973192577053,366.63022791758959,502.84401830053105,607.96142893590536,771.77796064099903,868.23783393999145,948.92781271558556,1022.3416821533989,1091.732155323291,1160.0517067003025,1232.8233303577131,1309.5529540679331,{"$f":"SUM(E70:R70)","v":10813.724760698926}]
[null,"4","Адміністративно-господарські видатки","тис.грн.",30,{"$f":"E71*(1+directory!E$2)","v":31.11},{"$f":"F71*(1+directory!F$2)","v":31.078889999999998},{"$f":"G71*(1+directory!G$2)","v":36.393380190000002},{"$f":"H71*(1+directory!H$2)","v":49.49499705840001},{"$f":"I71*(1+directory!I$2)","v":59.641471455372013},{"$f":"J71*(1+directory!J$2)","v":75.386819919590224},{"$f":"K71*(1+directory!K$2)","v":84.73478558961942},{"$f":"L71*(1+directory!L$2)","v":92.596600439870969},{"$f":"M71*(1+directory!M$2)","v":99.781847123455762},{"$f":"N71*(1+directory!N$2)","v":106.60144845992001},{"$f":"O71*(1+directory!O$2)","v":113.33787429489118},{"$f":"P71*(1+directory!P$2)","v":120.51834925057055},{"$f":"Q71*(1+directory!Q$2)","v":128.09762132039177},1058.7740851020819]
[null,"5","EBITDA","тис.грн.",{"$f":"E70-E71","v":274.59199999999998},{"$f":"F70-F71","v":282.8619177199156},281.20084192577053,330.23684772758958,453.34902124213102,548.31995748053339,696.39114072140876,783.50304835037207,856.33121227571462,922.55983502994309,985.13070686337096,1046.7138324054113,1112.3049811071426,1181.4553327475414,9754.9506755968432]
[null,"6","Амортизація","тис.грн.",500,500,500,500,500,500,500,500,500,500,500,500,500,500,7000]
[null,"7","EBIT","тис.грн.",{"$f":"E72-E73","v":-225.40800000000002},{"$f":"F72-F73","v":-217.1380822800844},-218.79915807422947,-169.76315227241042,-46.650978757868984,48.31995748053339,196.39114072140876,283.50304835037207,356.33121227571462,422.55983502994309,485.13070686337096,546.71383240541127,612.30498110714257,681.45533274754143,2754.950675596845]
[null,"8","Видатки на виплату відсотків (за умов кредитної лінії)","тис.грн.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ставка податку на прибуток","%",{"$f":"HLOOKUP(E4,directory!$D$1:$Q$5,2)","v":0.18999999999999995},{"$f":"HLOOKUP(F4,directory!$D$1:$Q$5,2)","v":3.6999999999999922E-2},{"$f":"HLOOKUP(G4,directory!$D$1:$Q$5,2)","v":-1.0000000000000009E-3},{"$f":"HLOOKUP(H4,directory!$D$1:$Q$5,2)","v":0.17100000000000004},{"$f":"HLOOKUP(I4,directory!$D$1:$Q$5,2)","v":0.3600000000000001},{"$f":"HLOOKUP(J4,directory!$D$1:$Q$5,2)","v":0.20500000000000007},{"$f":"HLOOKUP(K4,directory!$D$1:$Q$5,2)","v":0.26400000000000001},{"$f":"HLOOKUP(L4,directory!$D$1:$Q$5,2)","v":0.12400000000000011},{"$f":"HLOOKUP(M4,directory!$D$1:$Q$5,2)","v":9.2781433215955111E-2},{"$f":"HLOOKUP(N4,directory!$D$1:$Q$5,2)","v":7.7597305402703709E-2},{"$f":"HLOOKUP(O4,directory!$D$1:$Q$5,2)","v":6.8345110188495983E-2},{"$f":"HLOOKUP(P4,directory!$D$1:$Q$5,2)","v":6.3192629483866058E-2},{"$f":"HLOOKUP(Q4,directory!$D$1:$Q$5,2)","v":6.3354593513873958E-2},{"$f":"HLOOKUP(R4,directory!$D$1:$Q$5,2)","v":6.2888946927601053E-2}]
[null,"9","Податок на прибуток","тис.грн.",{"$f":"(E74-E75)*E76","v":-42.827519999999993},{"$f":"(F74-F75)*F76","v":-8.034109044363106},0.21879915807422967,-29.029499038582188,-16.794352352832838,9.9055912835093487,51.847261150451914,35.154377995446168,33.060920574519542,32.789504569734589,33.156311616400032,34.548284644899596,38.79233318456329,42.856008254690849,{"$f":"SUM(E77:R77)","v":215.64391199651141}]
[null,"10","Чистий прибуток","тис.грн.",{"$f":"E74-E75-E77","v":-182.58048000000002},{"$f":"F74-F75-F77","v":-209.1039732357213},-219.0179572323037,-140.73365323382825,-29.856626405036145,38.414366197024037,144.54387957095685,248.3486703549259,323.27029170119511,389.77033046020847,451.97439524697091,512.16554776051169,573.51264792257928,638.59932449285054,{"$f":"SUM(E78:R78)","v":2539.3067636003329}]
[]
[]
[null,null,"Можливий стан (показники за умов реаліації проекту):"]
[null,1,"Операційні доходи","тис.грн.",{"$f":"E83+E86+E89","v":480},700.26,735.25373999999988,848.01859253999987,1135.8373957299,1466.5367628403922,1877.1556725863786,2305.6305004207475,2663.5958660131264,3013.2375407053178,3366.9909299642586,3780.2027128037826,4223.3855424806752,4761.224799264106,{"$f":"IFERROR(SUM(E82:R82),\"\")","v":31357.330055348684}]
[null,null,"Доход від послуги №1","тис.грн.",{"$f":"E84*E85/1000","v":300},311.09999999999997,310.78889999999996,363.93380189999993,494.94997058400003,596.41471455372005,753.86819919590221,847.34785589619423,925.96600439870986,997.81847123455771,1066.0144845992002,1133.3787429489118,1205.1834925057058,1280.976213203918,{"$f":"IFERROR(SUM(E83:R83),\"\")","v":10587.740851020819}]
[null,null,"Кількість наданих послуг","од.",{"$f":"E9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"IFERROR(SUM(E84:R84),\"\")","v":1400}]
[null,null,"Ціна","грн./од.",{"$f":"E10","v":3000},3110.9999999999995,3107.8889999999997,3639.3380189999998,4949.4997058400004,5964.1471455372011,7538.6819919590225,8473.4785589619423,9259.6600439870981,9978.1847123455773,10660.144845992001,11333.787429489119,12051.834925057057,12809.762132039179,{"$f":"IFERROR(S83/S84*1000,\"\")","v":7562.6720364434423}]
[null,null,"Доход від послуги №2","тис.грн.",{"$f":"E87*E88/1000","v":180},186.66,186.47334000000001,218.36028114000001,296.96998235040002,357.84882873223211,452.32091951754131,508.40871353771655,555.57960263922587,598.69108274073471,639.60869075952007,680.02724576934702,723.11009550342339,768.58572792235066,{"$f":"IFERROR(SUM(E86:R86),\"\")","v":6352.644510612492}]
[null,null,"Кількість наданих послуг","од.",{"$f":"E12","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IFERROR(SUM(E87:R87),\"\")","v":280}]
[null,null,"Ціна","грн./од.",{"$f":"E13","v":9000},9333,9323.6669999999995,10918.014057,14848.499117520001,17892.441436611603,22616.045975877067,25420.435676885827,27778.980131961292,29934.554137036732,31980.434537976005,34001.362288467353,36155.504775171168,38429.286396117532,{"$f":"IFERROR(S86/S87*1000,\"\")","v":22688.016109330329}]
[null,null,"Доход від послуги n","тис.грн.",{"$f":"E90*E91/1000","v":0},202.5,237.99149999999997,265.72450950000001,343.91744279549999,512.27321955443995,670.96655387293504,949.87393098683663,1182.0502589751909,1416.7279867300256,1661.3677546055385,1966.7967240855239,2295.0919544715462,2711.6628581378372,{"$f":"IFERROR(SUM(E89:R89),\"\")","v":14416.944693715375}]
[null,null,"Кількість наданих послуг","од.",0,{"$f":"15*'Sensitivity analysis'!$I$8","v":15},{"$f":"ROUND(F90*1.1,0)","v":17},19,21,23,25,28,31,34,37,41,45,50,{"$f":"IFERROR(SUM(E90:R90),\"\")","v":386}]
[null,null,"Ціна","грн./од.",0,{"$f":"13500*'Sensitivity analysis'!$I$7","v":13500},{"$f":"F91*(1+directory!E$2)","v":13999.499999999998},{"$f":"G91*(1+directory!F$2)","v":13985.500499999998},{"$f":"H91*(1+directory!G$2)","v":16377.021085499999},{"$f":"I91*(1+directory!H$2)","v":22272.74867628},{"$f":"J91*(1+directory!I$2)","v":26838.662154917401},{"$f":"K91*(1+directory!J$2)","v":33924.068963815596},{"$f":"L91*(1+directory!K$2)","v":38130.653515328733},{"$f":"M91*(1+directory!L$2)","v":41668.470197941933},{"$f":"N91*(1+directory!M$2)","v":44901.831205555092},{"$f":"O91*(1+directory!N$2)","v":47970.651806964001},{"$f":"P91*(1+directory!O$2)","v":51002.04343270103},{"$f":"Q91*(1+directory!P$2)","v":54233.257162756745},{"$f":"IFERROR(S89/S90*1000,\"\")","v":37349.597652112374}]
[]
[null,2,"Операційні витрати","тис.грн.",{"$f":"E104+E94","v":175.208},311.01548997239212,330.86089239730632,405.22221124165651,567.21263286597264,709.8116894765534,927.50526917818615,1106.695734532964,1281.4856765619575,1459.8817768998183,1645.0662060418051,1870.4114011642828,2118.4766120273484,2423.741718743142,{"$f":"SUM(E93:R93)","v":15332.595311103385}]
[null,"2.1","Постійні витрати","тис.грн.",{"$f":"E95+E98+E99+E100+E102","v":31},{"$f":"F95+F98+F99+F100+F102","v":33.921968332160453},35.182386969035896,40.305767258967627,50.846169981766707,59.359053607362725,71.91685121085726,80.12134938280245,87.429626982006994,94.420891239494296,101.32637182347352,108.35855970591105,115.90255481281712,123.94411513346294,{"$f":"SUM(E94:R94)","v":1034.035666440119}]
[null,null,"Заробітня платня адмін. Персоналу","тис.грн.",{"$f":"E96*E97/1000","v":10},{"$f":"F96*F97/1000","v":12.144968332160452},13.427163969035892,14.830401125967631,16.199672040886703,17.610023588602317,19.146077267144101,20.806999470068849,22.612006674097319,24.573598253075257,26.705357901529531,29.022047699487217,31.539710337417727,34.27578020918871,{"$f":"SUM(E95:R95)","v":292.89380686866173}]
[null,null,"Середня заробітня платня адмін.блоку","грн./чол.",{"$f":"E21","v":400},485.79873328641804,537.08655876143564,593.21604503870526,647.98688163546808,704.40094354409268,765.84309068576397,832.27997880275393,904.48026696389275,982.94393012301032,1068.2143160611813,1160.8819079794887,1261.5884134967091,1371.0312083675485,{"$f":"AVERAGE(E96:R96)","v":836.83944819617648}]
[null,null,"Кількість співробітників адмін.блоку","чол.",{"$f":"E22","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"AVERAGE(E97:R97)","v":25}]
[null,null,"Оренда приміщень","тис.грн.",{"$f":"E23","v":3},3.1109999999999998,3.1078889999999997,3.6393380189999998,4.9494997058400001,5.9641471455372006,7.538681991959022,8.4734785589619417,9.2596600439870969,9.9781847123455769,10.660144845992001,11.333787429489117,12.051834925057054,12.809762132039177,{"$f":"SUM(E98:R98)","v":105.87740851020818}]
[null,null,"Оренда автомобілю","тис.грн.",{"$f":"E24","v":2},2.0739999999999998,2.0719259999999999,2.4262253459999998,3.2996664705600001,3.9760980970248001,5.0257879946393471,5.6489857059746269,6.1731066959913967,6.6521231415637168,7.1067632306613326,7.5558582863260773,8.0345566167047018,8.5398414213594496,{"$f":"SUM(E99:R99)","v":70.584939006805456}]
[null,null,"Комунальні платежі","тис.грн.",{"$f":"E25","v":15},15.555,15.539444999999999,18.196690095000001,24.747498529200005,29.820735727686007,37.693409959795112,42.36739279480971,46.298300219935484,49.890923561727881,53.300724229960004,56.66893714744559,60.259174625285276,64.048810660195883,{"$f":"SUM(E100:R100)","v":529.38704255104096}]
[null,null,"Оренда програмного забезпечення",null,{"$f":"E26","v":8},8.2959999999999994,8.2877039999999997,9.7049013839999994,13.19866588224,15.9043923880992,20.103151978557388,22.595942823898508,24.692426783965587,26.608492566254867,28.427052922645331,30.223433145304309,32.138226466818807,34.159365685437798,{"$f":"SUM(E101:R101)","v":282.33975602722182}]
[null,null,"Видаткові матеріали","тис.грн.",{"$f":"E27","v":1},1.0369999999999999,1.035963,1.2131126729999999,1.64983323528,1.9880490485124001,2.5128939973196736,2.8244928529873135,3.0865533479956984,3.3260615707818584,3.5533816153306663,3.7779291431630386,4.0172783083523509,4.2699207106797248,{"$f":"SUM(E102:R102)","v":35.292469503402728}]
[]
[null,"2.2","Змінні витрати","тис.грн.",{"$f":"E105+E118+E131","v":144.208},277.09352164023164,295.6785054282704,364.91644398268886,516.36646288420593,650.45263586919066,855.58841796732884,1026.5743851501616,1194.0560495799505,1365.460885660324,1543.7398342183317,1762.0528414583716,2002.5740572145314,2299.7976036096788,{"$f":"IFERROR(SUM(E104:R104),\"\")","v":14298.559644663266}]
[null,null,"Змінні витрати на послугу №1","тис.грн.",{"$f":"E106*E107/1000","v":48.84},50.742928289936664,50.762079754327935,59.394183766702255,80.561727554231894,96.973710316933463,122.40666824296605,137.54658277067099,150.30157506859351,161.97574817442984,173.0704213471538,184.04116819054713,195.73768665163917,208.08806245712694,{"$f":"IFERROR(SUM(E105:R105),\"\")","v":1720.4425425852596}]
[null,null,"Кількість наданих послуг","одиниць",{"$f":"E84","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"IFERROR(SUM(E106:R106),\"\")","v":1400}]
[null,null,"Змінна собівартість  послуги №1","грн./од.",{"$f":"E108+E111+E114+E117","v":488.4},507.42928289936663,507.62079754327937,593.94183766702258,805.61727554231902,969.73710316933466,1224.0666824296604,1375.4658277067099,1503.0157506859352,1619.7574817442985,1730.704213471538,1840.4116819054711,1957.3768665163916,2080.8806245712694,{"$f":"SUM(E107:R107)","v":17204.425425852598}]
[null,null,"Оплата праці","грн./послугу",{"$f":"E109*E110","v":5.4},{"$f":"F109*F110","v":6.5582828993666435},7.2506685432793807,8.0084166080225199,8.7478229020788181,9.5094127378452527,10.338881724257815,11.235779713837179,12.210483604012554,13.269743056660642,14.420893266825951,15.671905757723103,17.031443582205579,18.508921312961913,{"$f":"IFERROR(AVERAGE(E108:R108),\"\")","v":11.297332550648383}]
[null,null,"Кількість витрачених годин ","год./од.",{"$f":"E34","v":1.08},1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08]
[null,null,"Середня вартість години","грн./год.",{"$f":"E35","v":5},{"$f":"E110*directory!E$5","v":6.0724841660802253},{"$f":"F110*directory!F$5","v":6.713581984517945},{"$f":"G110*directory!G$5","v":7.4152005629838147},{"$f":"H110*directory!H$5","v":8.0998360204433499},{"$f":"I110*directory!I$5","v":8.8050117943011585},{"$f":"J110*directory!J$5","v":9.5730386335720503},{"$f":"K110*directory!K$5","v":10.403499735034424},{"$f":"L110*directory!L$5","v":11.30600333704866},{"$f":"M110*directory!M$5","v":12.28679912653763},{"$f":"N110*directory!N$5","v":13.352678950764769},{"$f":"O110*directory!O$5","v":14.511023849743612},{"$f":"P110*directory!P$5","v":15.769855168708869},{"$f":"Q110*directory!Q$5","v":17.137890104594362},10.460493102452205]
[null,null,"Видатки","грн./послугу",{"$f":"E112*E113","v":480},497.76,497.26223999999996,582.29408304000003,791.91995293440016,954.26354328595221,1206.1891187134436,1355.7565694339107,1481.5456070379355,1596.5095539752922,1705.6231753587201,1813.4059887182589,1928.2935880091288,2049.5619411262683,1210.0275258309507]
[null,null,"Видатки …","од./од.",{"$f":"E37","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32]
[null,null,"вартість видатків","грн./од.",{"$f":"E38","v":15},15.555,15.539444999999999,18.196690095000001,24.747498529200005,29.820735727686007,37.693409959795112,42.36739279480971,46.298300219935484,49.890923561727881,53.300724229960004,56.66893714744559,60.259174625285276,64.048810660195883,37.81336018221721]
[null,null,"Сировина ХХХ","грн./послугу",{"$f":"E115*E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Витрати сировини XXX","од./од.",{"$f":"E40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Вартість сировини ХХХ","грн./од.",{"$f":"E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Інші видатки","грн./од.",3,{"$f":"E117*(1+directory!E$2)","v":3.1109999999999998},{"$f":"F117*(1+directory!F$2)","v":3.1078889999999997},{"$f":"G117*(1+directory!G$2)","v":3.6393380189999998},{"$f":"H117*(1+directory!H$2)","v":4.9494997058400001},{"$f":"I117*(1+directory!I$2)","v":5.9641471455372006},{"$f":"J117*(1+directory!J$2)","v":7.538681991959022},{"$f":"K117*(1+directory!K$2)","v":8.4734785589619417},{"$f":"L117*(1+directory!L$2)","v":9.2596600439870969},{"$f":"M117*(1+directory!M$2)","v":9.9781847123455769},{"$f":"N117*(1+directory!N$2)","v":10.660144845992001},{"$f":"O117*(1+directory!O$2)","v":11.333787429489117},{"$f":"P117*(1+directory!P$2)","v":12.051834925057054},{"$f":"Q117*(1+directory!Q$2)","v":12.809762132039177},7.5626720364434421]
[null,null,"Змінні витрати на послугу №2","тис.грн.",{"$f":"E119*E120/1000","v":95.367999999999995},98.915785657987314,98.83084875086557,115.72128156214045,157.33807045081437,189.5717406160482,239.58505981915732,269.28590476984834,294.2692816021505,317.10602009381307,338.78355054173591,360.19896829286563,383.02656052528909,407.12282532560988,{"$f":"IFERROR(SUM(E118:R118),\"\")","v":3365.1238980083258}]
[null,null,"Кількість наданих послуг","одиниць",{"$f":"E87","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IFERROR(SUM(E119:R119),\"\")","v":280}]
[null,null,"Змінна собівартість  послуги №2","грн./од.",{"$f":"E121+E124+E127+E130","v":4768.3999999999996},4945.7892828993663,4941.5424375432785,5786.0640781070224,7866.9035225407197,9478.5870308024096,11979.252990957866,13464.295238492416,14713.464080107527,15855.301004690655,16939.177527086795,18009.948414643281,19151.328026264455,20356.141266280494,{"$f":"SUM(E120:R120)","v":168256.19490041627}]
[null,null,"Оплата праці","грн./послугу",{"$f":"E122*E123","v":5.4},{"$f":"F122*F123","v":6.5582828993666435},7.2506685432793807,8.0084166080225199,8.7478229020788181,9.5094127378452527,10.338881724257815,11.235779713837179,12.210483604012554,13.269743056660642,14.420893266825951,15.671905757723103,17.031443582205579,18.508921312961913,{"$f":"IFERROR(AVERAGE(E121:R121),\"\")","v":11.297332550648383}]
[null,null,"Кількість витрачених годин ","год./од.",{"$f":"E47","v":1.08},1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08]
[null,null,"Середня вартість години","грн./год.",{"$f":"E48","v":5},6.0724841660802253,6.713581984517945,7.4152005629838147,8.0998360204433499,8.8050117943011585,9.5730386335720503,10.403499735034424,11.30600333704866,12.28679912653763,13.352678950764769,14.511023849743612,15.769855168708869,17.137890104594362,10.460493102452205]
[null,null,"Видатки","грн./послугу",{"$f":"E125*E126","v":4760},4936.12,4931.1838799999996,5774.4163234799998,7853.2061999328007,9463.1134709190264,11961.37542724165,13444.585980219616,14691.993936459528,15832.053076921649,16914.096488973977,17982.942721456067,19122.244747757195,20324.822582835495,11999.439631156929]
[null,null,"Видатки …","од./од.",{"$f":"E50","v":680},680,680,680,680,680,680,680,680,680,680,680,680,680,680]
[null,null,"вартість видатків","грн./од.",{"$f":"E51","v":7},7.2589999999999995,7.2517409999999991,8.4917887109999999,11.548832646960001,13.916343339586803,17.59025798123772,19.771449970911199,21.605873435969894,23.282430995473014,24.87367130731467,26.445504002141277,28.120948158466465,29.889444974758081,17.646234751701364]
[null,null,"Сировина ХХХ","грн./послугу",{"$f":"E128*E129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Витрати сировини XXX","од./од.",{"$f":"E53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Вартість сировини ХХХ","грн./од.",{"$f":"E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Інші видатки","грн./од.",3,{"$f":"E130*(1+directory!E$2)","v":3.1109999999999998},{"$f":"F130*(1+directory!F$2)","v":3.1078889999999997},{"$f":"G130*(1+directory!G$2)","v":3.6393380189999998},{"$f":"H130*(1+directory!H$2)","v":4.9494997058400001},{"$f":"I130*(1+directory!I$2)","v":5.9641471455372006},{"$f":"J130*(1+directory!J$2)","v":7.538681991959022},{"$f":"K130*(1+directory!K$2)","v":8.4734785589619417},{"$f":"L130*(1+directory!L$2)","v":9.2596600439870969},{"$f":"M130*(1+directory!M$2)","v":9.9781847123455769},{"$f":"N130*(1+directory!N$2)","v":10.660144845992001},{"$f":"O130*(1+directory!O$2)","v":11.333787429489117},{"$f":"P130*(1+directory!P$2)","v":12.051834925057054},{"$f":"Q130*(1+directory!Q$2)","v":12.809762132039177},7.5626720364434421]
[null,null,"Змінні витрати на послугу n","тис.грн.",{"$f":"E132*E133/1000","v":0},127.43480769230769,146.0855769230769,189.80097865384619,278.46666487915968,363.90718493620898,493.59668990520549,619.74189760964214,749.48519290920649,886.37911739208107,1031.885862329442,1217.8127049749589,1423.809810037603,1684.5867158269418,{"$f":"IFERROR(SUM(E131:R131),\"\")","v":9212.9932040696804}]
[null,null,"Кількість наданих послуг","одиниць",{"$f":"E90","v":0},{"$f":"F90","v":15},17,19,21,23,25,28,31,34,37,41,45,50,{"$f":"IFERROR(SUM(E132:R132),\"\")","v":386}]
[null,null,"Змінна собівартість  послуги n","грн./од.",{"$f":"E134+E137+E140+E143","v":0},8495.6538461538457,8593.2692307692305,9989.5251923076939,13260.317375198078,15822.051518965609,19743.86759620822,22133.639200344362,24176.941706748596,26069.974040943562,27888.807089984919,29702.748901828265,31640.218000835626,33691.734316538837,{"$f":"SUM(E133:R133)","v":271208.74801682687}]
[null,null,"Оплата праці","грн./послугу",{"$f":"E135*E136","v":0},{"$f":"F135*F136","v":995.65384615384619},1100.7692307692305,1215.8076923076924,1328.061575198077,1443.6832799656092,1569.6101421122171,1705.7738219404519,1853.7497009937858,2014.5624875549966,2189.3257833503922,2379.2497950560382,2585.6497147771493,2809.9548275340667,{"$f":"IFERROR(AVERAGE(E134:R134),\"\")","v":1656.5608498366823}]
[null,null,"Кількість витрачених годин ","год./од.",null,240,{"$f":"F135","v":240},240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,"Середня вартість години","грн./год.",null,{"$f":"directory!E4*'Sensitivity analysis'!$I$9","v":4.1485576923076923},{"$f":"F136*directory!F$5","v":4.5865384615384608},{"$f":"G136*directory!G$5","v":5.0658653846153845},{"$f":"H136*directory!H$5","v":5.5335898966586541},{"$f":"I136*directory!I$5","v":6.0153469998567051},{"$f":"J136*directory!J$5","v":6.5400422588009048},{"$f":"K136*directory!K$5","v":7.1073909247518827},{"$f":"L136*directory!L$5","v":7.7239570874741075},{"$f":"M136*directory!M$5","v":8.3940103648124857},{"$f":"N136*directory!N$5","v":9.1221907639599671},{"$f":"O136*directory!O$5","v":9.9135408127334923},{"$f":"P136*directory!P$5","v":10.773540478238122},{"$f":"Q136*directory!Q$5","v":11.708145114725278},7.4332858646517792]
[null,null,"Видатки","грн./послугу",{"$f":"E138*E139","v":0},3750,3746.25,4386.8587500000003,5966.1279000000004,7189.1841195000006,9087.1287270480007,10213.932689201954,11161.596002877406,12027.705776694282,12849.740653317262,13661.749553386111,14527.284143029237,15440.889744502383,8857.7462899683305]
[null,null,"Видатки …","од./од.",null,5,{"$f":"F138","v":5},{"$f":"G138","v":5},5,5,5,5,5,5,5,5,5,5,5]
[null,null,"вартість видатків","грн./од.",null,750,{"$f":"F139*(1+directory!F$2)","v":749.25},{"$f":"G139*(1+directory!G$2)","v":877.37175000000002},{"$f":"H139*(1+directory!H$2)","v":1193.22558},{"$f":"I139*(1+directory!I$2)","v":1437.8368239000001},{"$f":"J139*(1+directory!J$2)","v":1817.4257454096003},{"$f":"K139*(1+directory!K$2)","v":2042.7865378403908},{"$f":"L139*(1+directory!L$2)","v":2232.3192005754813},{"$f":"M139*(1+directory!M$2)","v":2405.5411553388562},{"$f":"N139*(1+directory!N$2)","v":2569.9481306634525},{"$f":"O139*(1+directory!O$2)","v":2732.3499106772224},{"$f":"P139*(1+directory!P$2)","v":2905.4568286058475},{"$f":"Q139*(1+directory!Q$2)","v":3088.1779489004766},1907.8222778393331]
[null,null,"Сировина ХХХ","грн./послугу",{"$f":"E141*E142","v":0},2250,2247.75,2632.1152499999998,3579.6767400000003,4313.5104717000004,5452.2772362288015,6128.3596135211737,6696.9576017264444,7216.6234660165701,7709.8443919903584,8197.0497320316681,8716.3704858175442,9264.5338467014317,5314.6477739809998]
[null,null,"Витрати сировини XXX","од./од.",null,10,{"$f":"F141","v":10},10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Вартість сировини ХХХ","грн./од.",0,225,{"$f":"F142*(1+directory!F$2)","v":224.77500000000001},{"$f":"G142*(1+directory!G$2)","v":263.21152499999999},{"$f":"H142*(1+directory!H$2)","v":357.96767400000004},{"$f":"I142*(1+directory!I$2)","v":431.35104717000007},{"$f":"J142*(1+directory!J$2)","v":545.22772362288015},{"$f":"K142*(1+directory!K$2)","v":612.83596135211735},{"$f":"L142*(1+directory!L$2)","v":669.69576017264444},{"$f":"M142*(1+directory!M$2)","v":721.66234660165696},{"$f":"N142*(1+directory!N$2)","v":770.98443919903582},{"$f":"O142*(1+directory!O$2)","v":819.70497320316679},{"$f":"P142*(1+directory!P$2)","v":871.63704858175436},{"$f":"Q142*(1+directory!Q$2)","v":926.45338467014312},531.46477739809984]
[null,null,"Інші видатки","грн./од.",null,1500,{"$f":"F143*(1+directory!F$2)","v":1498.5},{"$f":"G143*(1+directory!G$2)","v":1754.7435},{"$f":"H143*(1+directory!H$2)","v":2386.4511600000001},{"$f":"I143*(1+directory!I$2)","v":2875.6736478000003},{"$f":"J143*(1+directory!J$2)","v":3634.8514908192005},{"$f":"K143*(1+directory!K$2)","v":4085.5730756807816},{"$f":"L143*(1+directory!L$2)","v":4464.6384011509626},{"$f":"M143*(1+directory!M$2)","v":4811.0823106777125},{"$f":"N143*(1+directory!N$2)","v":5139.896261326905},{"$f":"O143*(1+directory!O$2)","v":5464.6998213544448},{"$f":"P143*(1+directory!P$2)","v":5810.913657211695},{"$f":"Q143*(1+directory!Q$2)","v":6176.3558978009532},3815.6445556786662]
[null,null,"Повна собівартість","тис. грн./од.",{"$f":"E93/(E106+E119+E132)","v":1.4600666666666666},2.3038184442399414,2.4150430101993163,2.9152677067745074,4.0227846302551251,4.9637181082276465,6.3965880632978358,7.477673881979487,8.4866601096818375,9.4797517980507688,10.478128700903218,11.617462119032812,12.839252194105143,14.257304227900836]
[]
[null,"3","Валовий прибуток","тис.грн.",{"$f":"E82-E93","v":304.79200000000003},389.24451002760787,404.39284760269356,442.79638129834336,568.62476286392734,756.72507336383876,949.65040340819246,1198.9347658877834,1382.1101894511689,1553.3557638054995,1721.9247239224535,1909.7913116394998,2104.9089304533268,2337.483080520964,{"$f":"SUM(E146:R146)","v":16024.734744245297}]
[null,"4","Адміністративно-господарські видатки","тис.грн.",300,{"$f":"E147*(1+directory!E$2)","v":311.09999999999997},{"$f":"F147*(1+directory!F$2)","v":310.78889999999996},{"$f":"G147*(1+directory!G$2)","v":363.93380189999993},{"$f":"H147*(1+directory!H$2)","v":494.94997058399997},{"$f":"I147*(1+directory!I$2)","v":596.41471455372005},{"$f":"J147*(1+directory!J$2)","v":753.86819919590209},{"$f":"K147*(1+directory!K$2)","v":847.34785589619401},{"$f":"L147*(1+directory!L$2)","v":925.96600439870952},{"$f":"M147*(1+directory!M$2)","v":997.81847123455748},{"$f":"N147*(1+directory!N$2)","v":1066.0144845991999},{"$f":"O147*(1+directory!O$2)","v":1133.3787429489116},{"$f":"P147*(1+directory!P$2)","v":1205.1834925057053},{"$f":"Q147*(1+directory!Q$2)","v":1280.9762132039175},10587.740851020817]
[null,"5","EBITDA","тис.грн.",{"$f":"E146-E147","v":4.79200000000003},{"$f":"F146-F147","v":78.144510027607907},93.603947602693609,78.862579398343428,73.674792279927374,160.31035881011871,195.78220421229037,351.58690999158944,456.14418505245942,555.53729257094199,655.91023932325356,776.41256869058816,899.72543794762146,1056.5068673170465,5436.9938932244822]
[null,"6","Амортизація","тис.грн.",500,500,500,500,500,500,500,500,500,500,500,500,500,500,7000]
[null,"7","EBIT","тис.грн.",{"$f":"E148-E149","v":-495.20799999999997},{"$f":"F148-F149","v":-421.85548997239209},-406.39605239730639,-421.13742060165657,-426.32520772007263,-339.68964118988129,-304.21779578770963,-148.41309000841056,-43.85581494754058,55.537292570941986,155.91023932325356,276.41256869058816,399.72543794762146,556.5068673170465,-1563.0061067755184]
[null,"8","Видатки на виплату відсотків (за умов кредитної лінії)","тис.грн.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ставка податку на прибуток","%",{"$f":"HLOOKUP(E4,directory!$D$1:$Q$5,2)","v":0.18999999999999995},{"$f":"HLOOKUP(F4,directory!$D$1:$Q$5,2)","v":3.6999999999999922E-2},{"$f":"HLOOKUP(G4,directory!$D$1:$Q$5,2)","v":-1.0000000000000009E-3},{"$f":"HLOOKUP(H4,directory!$D$1:$Q$5,2)","v":0.17100000000000004},{"$f":"HLOOKUP(I4,directory!$D$1:$Q$5,2)","v":0.3600000000000001},{"$f":"HLOOKUP(J4,directory!$D$1:$Q$5,2)","v":0.20500000000000007},{"$f":"HLOOKUP(K4,directory!$D$1:$Q$5,2)","v":0.26400000000000001},{"$f":"HLOOKUP(L4,directory!$D$1:$Q$5,2)","v":0.12400000000000011},{"$f":"HLOOKUP(M4,directory!$D$1:$Q$5,2)","v":9.2781433215955111E-2},{"$f":"HLOOKUP(N4,directory!$D$1:$Q$5,2)","v":7.7597305402703709E-2},{"$f":"HLOOKUP(O4,directory!$D$1:$Q$5,2)","v":6.8345110188495983E-2},{"$f":"HLOOKUP(P4,directory!$D$1:$Q$5,2)","v":6.3192629483866058E-2},{"$f":"HLOOKUP(Q4,directory!$D$1:$Q$5,2)","v":6.3354593513873958E-2},{"$f":"HLOOKUP(R4,directory!$D$1:$Q$5,2)","v":6.2888946927601053E-2}]
[null,"9","Податок на прибуток","тис.грн.",{"$f":"(E150-E151)*E152","v":-94.089519999999965},-15.608653128978474,0.40639605239730675,-72.014498922883291,-153.4770747792262,-69.636376443925684,-80.313498087955352,-18.403223161042927,-4.0690053656865226,4.3095442528666927,10.655702486062545,17.467237037948014,25.324442638326804,34.998130843547258,{"$f":"SUM(E153:R153)","v":-414.45039657854983}]
[null,"10","Чистий Прибуток","тис.грн.",{"$f":"E150-E151-E153","v":-401.11847999999998},-406.24683684341363,-406.80244844970372,-349.12292167877331,-272.84813294084643,-270.05326474595563,-223.9042976997543,-130.00986684736765,-39.786809581854058,51.227748318075292,145.25453683719101,258.94533165264016,374.40099530929467,521.5087364734992,{"$f":"SUM(E154:R154)","v":-1148.5557101969684}]

{"sheet":"Fin.costs","index":4,"n_rows":66,"n_cols":28,"rows_kept":66,"cut":false,"hidden":false,"merged":[[12,2,12,3],[12,4,12,5],[12,6,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,27],[11,2,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,27],[14,2,14,3],[14,4,14,5],[14,6,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,27],[13,2,13,3],[13,4,13,5],[13,6,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,27],[16,2,16,3],[16,4,16,5],[16,6,16,7],[16,8,16,9],[16,10,16,11],[16,12,16,27],[15,2,15,3],[15,4,15,5],[15,6,15,7],[15,8,15,9],[15,10,15,11],[15,12,15,27],[28,12,28,27],[29,2,29,3],[29,4,29,5],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,12,29,27],[17,10,17,11],[28,2,28,3],[28,4,28,5],[28,6,28,7],[28,8,28,9],[28,10,28,11],[31,2,31,3],[31,4,31,5],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,27],[30,2,30,3],[30,4,30,5],[30,6,30,7],[30,8,30,9],[30,10,30,11],[30,12,30,27],[33,2,33,3],[33,4,33,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[33,12,33,27],[32,2,32,3],[32,4,32,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[32,12,32,27],[43,12,43,27],[44,2,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,10,44,11],[44,12,44,27],[34,10,34,11],[43,2,43,3],[43,4,43,5],[43,6,43,7],[43,8,43,9],[43,10,43,11],[46,2,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,27],[45,2,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[45,10,45,11],[45,12,45,27],[48,2,48,3],[48,4,48,5],[48,6,48,7],[48,8,48,9],[48,10,48,11],[48,12,48,27],[47,2,47,3],[47,4,47,5],[47,6,47,7],[47,8,47,9],[47,10,47,11],[47,12,47,27],[59,12,59,27],[60,2,60,3],[60,4,60,5],[60,6,60,7],[60,8,60,9],[60,10,60,11],[60,12,60,27],[49,10,49,11],[59,2,59,3],[59,4,59,5],[59,6,59,7],[59,8,59,9],[59,10,59,11],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,27],[61,2,61,3],[61,4,61,5],[61,6,61,7],[61,8,61,9],[61,10,61,11],[61,12,61,27],[65,10,65,11],[64,2,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,27],[63,2,63,3],[63,4,63,5],[63,6,63,7],[63,8,63,9],[63,10,63,11],[63,12,63,27]]}
[]
[null,"Фінансові видатки по проекту"]
[]
[null,"Бюджет проекту (інвестиційні витрати):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(тис.грн. без ПДВ)"]
[]
[null,null,"Графік фінансування:","по рокам:",{"$f":"Cash_Flow!$G$4","v":2018},{"$f":"E6+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Всього"]
[null,null,null,null,250,400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E7:AA7)","v":650}]
[null,null,null,null,{"$f":"E7*'Sensitivity analysis'!$I$10","v":250},{"$f":"F7*'Sensitivity analysis'!$I$10","v":400},{"$f":"G7*'Sensitivity analysis'!$I$10","v":0},{"$f":"H7*'Sensitivity analysis'!$I$10","v":0},{"$f":"I7*'Sensitivity analysis'!$I$10","v":0},{"$f":"J7*'Sensitivity analysis'!$I$10","v":0},{"$f":"K7*'Sensitivity analysis'!$I$10","v":0},{"$f":"L7*'Sensitivity analysis'!$I$10","v":0},{"$f":"M7*'Sensitivity analysis'!$I$10","v":0},{"$f":"N7*'Sensitivity analysis'!$I$10","v":0},{"$f":"O7*'Sensitivity analysis'!$I$10","v":0},{"$f":"P7*'Sensitivity analysis'!$I$10","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:AA8)","v":650}]
[]
[null,null,"Складові"]
[]
[null,null,"назва",null,"од. виміру",null,"кількість",null,"ціна",null,"сума",null,"підстави"]
[null,1]
[null,{"$f":"B13+1","v":2}]
[null,{"$f":"B14+1","v":3}]
[null,{"$f":"B15+1","v":4}]
[null,{"$f":"B16+1","v":5}]
[null,null,null,null,null,null,null,null,null,"Всього: ",{"$f":"SUM(K13:L17)","v":0}]
[]
[null,"Капітальні ремонти протягом терміну експлуатації:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(тис.грн. без ПДВ)"]
[]
[null,null,"Графік фінансування:","по рокам:",{"$f":"E6","v":2018},{"$f":"E22+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Всього"]
[null,null,"не капіталізовані",null,null,null,null,null,{"$f":"2*'Sensitivity analysis'!$I$11","v":2},null,null,{"$f":"1*'Sensitivity analysis'!$I$11","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AA23)","v":3}]
[]
[null,null,"капіталізовані",null,null,null,null,null,{"$f":"2*'Sensitivity analysis'!$I$11","v":2},null,null,{"$f":"1*'Sensitivity analysis'!$I$11","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E25:AA25)","v":3}]
[]
[null,null,"Складові"]
[]
[null,null,"назва",null,"од. виміру",null,"кількість",null,"ціна",null,"сума",null,"підстави"]
[null,1]
[null,{"$f":"B30+1","v":2}]
[null,{"$f":"B31+1","v":3}]
[null,{"$f":"B32+1","v":4}]
[null,{"$f":"B33+1","v":5}]
[null,null,null,null,null,null,null,null,null,"Всього: ",{"$f":"SUM(K30:L34)","v":0}]
[null,"Операційні витрати на реалізацію проекту:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(тис.грн. без ПДВ)"]
[]
[null,null,"Графік фінансування:","по рокам:",{"$f":"E6","v":2018},{"$f":"E38+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Всього"]
[null,null,null,null,100,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E39:AA39)","v":260}]
[]
[]
[null,null,"Складові"]
[]
[null,null,"назва",null,"од. виміру",null,"кількість",null,"ціна",null,"сума",null,"підстави"]
[null,1]
[null,{"$f":"B45+1","v":2}]
[null,{"$f":"B46+1","v":3}]
[null,{"$f":"B47+1","v":4}]
[null,{"$f":"B48+1","v":5}]
[null,null,null,null,null,null,null,null,null,"Всього: ",{"$f":"SUM(K45:L49)","v":0}]
[]
[]
[null,"Зміни оборотного капіталу: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(тис.грн. без ПДВ)"]
[]
[null,null,"Графік фінансування:","по рокам:",{"$f":"E6","v":2018},{"$f":"E55+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Всього"]
[null,null,"( + збільшення; - зменшення)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E56:AA56)","v":0}]
[]
[null,null,"Складові"]
[]
[null,null,"назва",null,"од. виміру",null,"кількість",null,"ціна",null,"сума",null,"підстави"]
[null,1]
[null,{"$f":"B61+1","v":2}]
[null,{"$f":"B62+1","v":3}]
[null,{"$f":"B63+1","v":4}]
[null,{"$f":"B64+1","v":5}]
[null,null,null,null,null,null,null,null,null,"Всього: ",{"$f":"SUM(K61:L65)","v":0}]

{"sheet":"Depreciation","index":5,"n_rows":156,"n_cols":31,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
[]
["АМОРТИЗАЦІЯ - прямолінійний метод"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(тыс.грн. без ПДВ)"]
[]
["Групи основних засобів","мін. термін корисного використання","термін корисного використання *","Квартальна норма амортизації","Річна норма амортизації","Частка в проекті",{"$f":"Cash_Flow!F10","v":2018},{"$f":"Cash_Flow!G10","v":2019},{"$f":"Cash_Flow!H10","v":2020},{"$f":"Cash_Flow!I10","v":2021},{"$f":"Cash_Flow!J10","v":2022},{"$f":"Cash_Flow!K10","v":2023},{"$f":"Cash_Flow!L10","v":2024},{"$f":"Cash_Flow!M10","v":2025},{"$f":"Cash_Flow!N10","v":2026},{"$f":"Cash_Flow!O10","v":2027},{"$f":"Cash_Flow!P10","v":2028},{"$f":"Cash_Flow!Q10","v":0},{"$f":"Cash_Flow!R10","v":0},{"$f":"Cash_Flow!S10","v":0},{"$f":"Cash_Flow!T10","v":0},{"$f":"Cash_Flow!U10","v":0},{"$f":"Cash_Flow!V10","v":0},{"$f":"Cash_Flow!W10","v":0},{"$f":"Cash_Flow!X10","v":0},{"$f":"Cash_Flow!Y10","v":0},{"$f":"Cash_Flow!Z10","v":0},{"$f":"Cash_Flow!AA10","v":0},{"$f":"Cash_Flow!AB10","v":0},"Всього"]
["Первісна вартість (введення об'єкту в експлуатацію)",null,null,null,null,null,{"$f":"G7+G20","v":250},{"$f":"H7+H20","v":400},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G6:AC6)","v":650}]
["Основні засоби:",null,null,null,null,{"$f":"SUM(F8:F19,F21:F27)","v":0.99999999999999989},{"$f":"SUM(G8:G19)","v":250},{"$f":"SUM(H8:H19)","v":400},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650]
["Група 1 - земельні ділянки","—","—",0,{"$f":" 4*D8 - 6*D8^2 + 4*D8^3 - D8^4","v":0},null,{"$f":"Fin.costs!E$8*$F8","v":0},{"$f":"Fin.costs!F$8*$F8","v":0},{"$f":"Fin.costs!G$8*$F8","v":0},{"$f":"Fin.costs!H$8*$F8","v":0},{"$f":"Fin.costs!I$8*$F8","v":0},{"$f":"Fin.costs!J$8*$F8","v":0},{"$f":"Fin.costs!K$8*$F8","v":0},{"$f":"Fin.costs!L$8*$F8","v":0},{"$f":"Fin.costs!M$8*$F8","v":0},{"$f":"Fin.costs!N$8*$F8","v":0},{"$f":"Fin.costs!O$8*$F8","v":0},{"$f":"Fin.costs!P$8*$F8","v":0},{"$f":"Fin.costs!Q$8*$F8","v":0},{"$f":"Fin.costs!R$8*$F8","v":0},{"$f":"Fin.costs!S$8*$F8","v":0},{"$f":"Fin.costs!T$8*$F8","v":0},{"$f":"Fin.costs!U$8*$F8","v":0},{"$f":"Fin.costs!V$8*$F8","v":0},{"$f":"Fin.costs!W$8*$F8","v":0},{"$f":"Fin.costs!X$8*$F8","v":0},{"$f":"Fin.costs!Y$8*$F8","v":0},{"$f":"Fin.costs!Z$8*$F8","v":0},{"$f":"Fin.costs!AA$8*$F8","v":0},0]
["Група 2 - капітальні витрати на поліпшення землі, не пов'язані з будівництвом",15,{"$f":"IF(Cash_Flow!$AC$40>B9,Cash_Flow!$AC$40,B9)","v":15},{"$f":"D10/B9*B10","v":2.6666666666666665E-2},{"$f":" 4*D9 - 6*D9^2 + 4*D9^3 - D9^4","v":0.1024753461728395},null,{"$f":"Fin.costs!E$8*$F9","v":0},{"$f":"Fin.costs!F$8*$F9","v":0},{"$f":"Fin.costs!G$8*$F9","v":0},{"$f":"Fin.costs!H$8*$F9","v":0},{"$f":"Fin.costs!I$8*$F9","v":0},{"$f":"Fin.costs!J$8*$F9","v":0},{"$f":"Fin.costs!K$8*$F9","v":0},{"$f":"Fin.costs!L$8*$F9","v":0},{"$f":"Fin.costs!M$8*$F9","v":0},{"$f":"Fin.costs!N$8*$F9","v":0},{"$f":"Fin.costs!O$8*$F9","v":0},{"$f":"Fin.costs!P$8*$F9","v":0},{"$f":"Fin.costs!Q$8*$F9","v":0},{"$f":"Fin.costs!R$8*$F9","v":0},{"$f":"Fin.costs!S$8*$F9","v":0},{"$f":"Fin.costs!T$8*$F9","v":0},{"$f":"Fin.costs!U$8*$F9","v":0},{"$f":"Fin.costs!V$8*$F9","v":0},{"$f":"Fin.costs!W$8*$F9","v":0},{"$f":"Fin.costs!X$8*$F9","v":0},{"$f":"Fin.costs!Y$8*$F9","v":0},{"$f":"Fin.costs!Z$8*$F9","v":0},{"$f":"Fin.costs!AA$8*$F9","v":0},0]
["Група 3 - будівлі",20,{"$f":"IF(Cash_Flow!$AC$40>B10,Cash_Flow!$AC$40,B10)","v":20},0.02,{"$f":" 4*D10 - 6*D10^2 + 4*D10^3 - D10^4","v":7.7631840000000008E-2},null,{"$f":"Fin.costs!E$8*$F10","v":0},{"$f":"Fin.costs!F$8*$F10","v":0},{"$f":"Fin.costs!G$8*$F10","v":0},{"$f":"Fin.costs!H$8*$F10","v":0},{"$f":"Fin.costs!I$8*$F10","v":0},{"$f":"Fin.costs!J$8*$F10","v":0},{"$f":"Fin.costs!K$8*$F10","v":0},{"$f":"Fin.costs!L$8*$F10","v":0},{"$f":"Fin.costs!M$8*$F10","v":0},{"$f":"Fin.costs!N$8*$F10","v":0},{"$f":"Fin.costs!O$8*$F10","v":0},{"$f":"Fin.costs!P$8*$F10","v":0},{"$f":"Fin.costs!Q$8*$F10","v":0},{"$f":"Fin.costs!R$8*$F10","v":0},{"$f":"Fin.costs!S$8*$F10","v":0},{"$f":"Fin.costs!T$8*$F10","v":0},{"$f":"Fin.costs!U$8*$F10","v":0},{"$f":"Fin.costs!V$8*$F10","v":0},{"$f":"Fin.costs!W$8*$F10","v":0},{"$f":"Fin.costs!X$8*$F10","v":0},{"$f":"Fin.costs!Y$8*$F10","v":0},{"$f":"Fin.costs!Z$8*$F10","v":0},{"$f":"Fin.costs!AA$8*$F10","v":0},0]
["споруди",15,{"$f":"IF(Cash_Flow!$AC$40>B11,Cash_Flow!$AC$40,B11)","v":15},{"$f":"D10/B11*B10","v":2.6666666666666665E-2},0.1024753461728395,null,{"$f":"Fin.costs!E$8*$F11","v":0},{"$f":"Fin.costs!F$8*$F11","v":0},{"$f":"Fin.costs!G$8*$F11","v":0},{"$f":"Fin.costs!H$8*$F11","v":0},{"$f":"Fin.costs!I$8*$F11","v":0},{"$f":"Fin.costs!J$8*$F11","v":0},{"$f":"Fin.costs!K$8*$F11","v":0},{"$f":"Fin.costs!L$8*$F11","v":0},{"$f":"Fin.costs!M$8*$F11","v":0},{"$f":"Fin.costs!N$8*$F11","v":0},{"$f":"Fin.costs!O$8*$F11","v":0},{"$f":"Fin.costs!P$8*$F11","v":0},{"$f":"Fin.costs!Q$8*$F11","v":0},{"$f":"Fin.costs!R$8*$F11","v":0},{"$f":"Fin.costs!S$8*$F11","v":0},{"$f":"Fin.costs!T$8*$F11","v":0},{"$f":"Fin.costs!U$8*$F11","v":0},{"$f":"Fin.costs!V$8*$F11","v":0},{"$f":"Fin.costs!W$8*$F11","v":0},{"$f":"Fin.costs!X$8*$F11","v":0},{"$f":"Fin.costs!Y$8*$F11","v":0},{"$f":"Fin.costs!Z$8*$F11","v":0},{"$f":"Fin.costs!AA$8*$F11","v":0},0]
["передавальні пристрої",10,{"$f":"IF(Cash_Flow!$AC$40>B12,Cash_Flow!$AC$40,B12)","v":10},{"$f":"D10/B12*B10","v":0.04},0.15065344,null,{"$f":"Fin.costs!E$8*$F12","v":0},{"$f":"Fin.costs!F$8*$F12","v":0},{"$f":"Fin.costs!G$8*$F12","v":0},{"$f":"Fin.costs!H$8*$F12","v":0},{"$f":"Fin.costs!I$8*$F12","v":0},{"$f":"Fin.costs!J$8*$F12","v":0},{"$f":"Fin.costs!K$8*$F12","v":0},{"$f":"Fin.costs!L$8*$F12","v":0},{"$f":"Fin.costs!M$8*$F12","v":0},{"$f":"Fin.costs!N$8*$F12","v":0},{"$f":"Fin.costs!O$8*$F12","v":0},{"$f":"Fin.costs!P$8*$F12","v":0},{"$f":"Fin.costs!Q$8*$F12","v":0},{"$f":"Fin.costs!R$8*$F12","v":0},{"$f":"Fin.costs!S$8*$F12","v":0},{"$f":"Fin.costs!T$8*$F12","v":0},{"$f":"Fin.costs!U$8*$F12","v":0},{"$f":"Fin.costs!V$8*$F12","v":0},{"$f":"Fin.costs!W$8*$F12","v":0},{"$f":"Fin.costs!X$8*$F12","v":0},{"$f":"Fin.costs!Y$8*$F12","v":0},{"$f":"Fin.costs!Z$8*$F12","v":0},{"$f":"Fin.costs!AA$8*$F12","v":0},0]
["Група 4 - машини та обладнання",5,{"$f":"IF(Cash_Flow!$AC$40>B13,Cash_Flow!$AC$40,B13)","v":10},0.06,0.21925103999999998,0.6,{"$f":"Fin.costs!E$8*$F13","v":150},{"$f":"Fin.costs!F$8*$F13","v":240},{"$f":"Fin.costs!G$8*$F13","v":0},{"$f":"Fin.costs!H$8*$F13","v":0},{"$f":"Fin.costs!I$8*$F13","v":0},{"$f":"Fin.costs!J$8*$F13","v":0},{"$f":"Fin.costs!K$8*$F13","v":0},{"$f":"Fin.costs!L$8*$F13","v":0},{"$f":"Fin.costs!M$8*$F13","v":0},{"$f":"Fin.costs!N$8*$F13","v":0},{"$f":"Fin.costs!O$8*$F13","v":0},{"$f":"Fin.costs!P$8*$F13","v":0},{"$f":"Fin.costs!Q$8*$F13","v":0},{"$f":"Fin.costs!R$8*$F13","v":0},{"$f":"Fin.costs!S$8*$F13","v":0},{"$f":"Fin.costs!T$8*$F13","v":0},{"$f":"Fin.costs!U$8*$F13","v":0},{"$f":"Fin.costs!V$8*$F13","v":0},{"$f":"Fin.costs!W$8*$F13","v":0},{"$f":"Fin.costs!X$8*$F13","v":0},{"$f":"Fin.costs!Y$8*$F13","v":0},{"$f":"Fin.costs!Z$8*$F13","v":0},{"$f":"Fin.costs!AA$8*$F13","v":0},390]
["з них: Електронно-обчислювальні машини, інші машини для автоматичного оброблення інформації, пов'язані з ними засоби зчитування або друку інформації, пов'язані з ними комп'ютерні програми (крім програм, витрати на придбання яких визнаються роялті, та / або програм, які визнаються нематеріальним активів) , інші інформаційні системи, комутатори, маршрутизатори, модулі, модеми, джерела безперебійного живлення та засоби їх підключення до телекомунікаційних мереж, телефони (в тому числі мобільні), мікрофони і раці , Вартість яких перевищує 2500 гривень.",2,{"$f":"IF(Cash_Flow!$AC$40>B14,Cash_Flow!$AC$40,B14)","v":10},0.15,0.47799375,null,{"$f":"Fin.costs!E$8*$F14","v":0},{"$f":"Fin.costs!F$8*$F14","v":0},{"$f":"Fin.costs!G$8*$F14","v":0},{"$f":"Fin.costs!H$8*$F14","v":0},{"$f":"Fin.costs!I$8*$F14","v":0},{"$f":"Fin.costs!J$8*$F14","v":0},{"$f":"Fin.costs!K$8*$F14","v":0},{"$f":"Fin.costs!L$8*$F14","v":0},{"$f":"Fin.costs!M$8*$F14","v":0},{"$f":"Fin.costs!N$8*$F14","v":0},{"$f":"Fin.costs!O$8*$F14","v":0},{"$f":"Fin.costs!P$8*$F14","v":0},{"$f":"Fin.costs!Q$8*$F14","v":0},{"$f":"Fin.costs!R$8*$F14","v":0},{"$f":"Fin.costs!S$8*$F14","v":0},{"$f":"Fin.costs!T$8*$F14","v":0},{"$f":"Fin.costs!U$8*$F14","v":0},{"$f":"Fin.costs!V$8*$F14","v":0},{"$f":"Fin.costs!W$8*$F14","v":0},{"$f":"Fin.costs!X$8*$F14","v":0},{"$f":"Fin.costs!Y$8*$F14","v":0},{"$f":"Fin.costs!Z$8*$F14","v":0},{"$f":"Fin.costs!AA$8*$F14","v":0},0]
["Група 5 - транспортні засоби",5,{"$f":"IF(Cash_Flow!$AC$40>B15,Cash_Flow!$AC$40,B15)","v":10},0.1,0.34390000000000004,null,{"$f":"Fin.costs!E$8*$F15","v":0},{"$f":"Fin.costs!F$8*$F15","v":0},{"$f":"Fin.costs!G$8*$F15","v":0},{"$f":"Fin.costs!H$8*$F15","v":0},{"$f":"Fin.costs!I$8*$F15","v":0},{"$f":"Fin.costs!J$8*$F15","v":0},{"$f":"Fin.costs!K$8*$F15","v":0},{"$f":"Fin.costs!L$8*$F15","v":0},{"$f":"Fin.costs!M$8*$F15","v":0},{"$f":"Fin.costs!N$8*$F15","v":0},{"$f":"Fin.costs!O$8*$F15","v":0},{"$f":"Fin.costs!P$8*$F15","v":0},{"$f":"Fin.costs!Q$8*$F15","v":0},{"$f":"Fin.costs!R$8*$F15","v":0},{"$f":"Fin.costs!S$8*$F15","v":0},{"$f":"Fin.costs!T$8*$F15","v":0},{"$f":"Fin.costs!U$8*$F15","v":0},{"$f":"Fin.costs!V$8*$F15","v":0},{"$f":"Fin.costs!W$8*$F15","v":0},{"$f":"Fin.costs!X$8*$F15","v":0},{"$f":"Fin.costs!Y$8*$F15","v":0},{"$f":"Fin.costs!Z$8*$F15","v":0},{"$f":"Fin.costs!AA$8*$F15","v":0},0]
["Група 6 - інструменти, прилади, інвентар (меблі)",4,{"$f":"IF(Cash_Flow!$AC$40>B16,Cash_Flow!$AC$40,B16)","v":10},{"$f":"D15/B16*B15","v":0.125},0.413818359375,0.3,{"$f":"Fin.costs!E$8*$F16","v":75},{"$f":"Fin.costs!F$8*$F16","v":120},{"$f":"Fin.costs!G$8*$F16","v":0},{"$f":"Fin.costs!H$8*$F16","v":0},{"$f":"Fin.costs!I$8*$F16","v":0},{"$f":"Fin.costs!J$8*$F16","v":0},{"$f":"Fin.costs!K$8*$F16","v":0},{"$f":"Fin.costs!L$8*$F16","v":0},{"$f":"Fin.costs!M$8*$F16","v":0},{"$f":"Fin.costs!N$8*$F16","v":0},{"$f":"Fin.costs!O$8*$F16","v":0},{"$f":"Fin.costs!P$8*$F16","v":0},{"$f":"Fin.costs!Q$8*$F16","v":0},{"$f":"Fin.costs!R$8*$F16","v":0},{"$f":"Fin.costs!S$8*$F16","v":0},{"$f":"Fin.costs!T$8*$F16","v":0},{"$f":"Fin.costs!U$8*$F16","v":0},{"$f":"Fin.costs!V$8*$F16","v":0},{"$f":"Fin.costs!W$8*$F16","v":0},{"$f":"Fin.costs!X$8*$F16","v":0},{"$f":"Fin.costs!Y$8*$F16","v":0},{"$f":"Fin.costs!Z$8*$F16","v":0},{"$f":"Fin.costs!AA$8*$F16","v":0},195]
["Група 7 - тварини",6,{"$f":"IF(Cash_Flow!$AC$40>B17,Cash_Flow!$AC$40,B17)","v":10},{"$f":"D10/B17*B10","v":6.6666666666666666E-2},0.24116543209876543,null,{"$f":"Fin.costs!E$8*$F17","v":0},{"$f":"Fin.costs!F$8*$F17","v":0},{"$f":"Fin.costs!G$8*$F17","v":0},{"$f":"Fin.costs!H$8*$F17","v":0},{"$f":"Fin.costs!I$8*$F17","v":0},{"$f":"Fin.costs!J$8*$F17","v":0},{"$f":"Fin.costs!K$8*$F17","v":0},{"$f":"Fin.costs!L$8*$F17","v":0},{"$f":"Fin.costs!M$8*$F17","v":0},{"$f":"Fin.costs!N$8*$F17","v":0},{"$f":"Fin.costs!O$8*$F17","v":0},{"$f":"Fin.costs!P$8*$F17","v":0},{"$f":"Fin.costs!Q$8*$F17","v":0},{"$f":"Fin.costs!R$8*$F17","v":0},{"$f":"Fin.costs!S$8*$F17","v":0},{"$f":"Fin.costs!T$8*$F17","v":0},{"$f":"Fin.costs!U$8*$F17","v":0},{"$f":"Fin.costs!V$8*$F17","v":0},{"$f":"Fin.costs!W$8*$F17","v":0},{"$f":"Fin.costs!X$8*$F17","v":0},{"$f":"Fin.costs!Y$8*$F17","v":0},{"$f":"Fin.costs!Z$8*$F17","v":0},{"$f":"Fin.costs!AA$8*$F17","v":0},0]
["Група 8 - багаторічні насадження",10,{"$f":"IF(Cash_Flow!$AC$40>B18,Cash_Flow!$AC$40,B18)","v":10},{"$f":"D10/B18*B10","v":0.04},0.15065344,null,{"$f":"Fin.costs!E$8*$F18","v":0},{"$f":"Fin.costs!F$8*$F18","v":0},{"$f":"Fin.costs!G$8*$F18","v":0},{"$f":"Fin.costs!H$8*$F18","v":0},{"$f":"Fin.costs!I$8*$F18","v":0},{"$f":"Fin.costs!J$8*$F18","v":0},{"$f":"Fin.costs!K$8*$F18","v":0},{"$f":"Fin.costs!L$8*$F18","v":0},{"$f":"Fin.costs!M$8*$F18","v":0},{"$f":"Fin.costs!N$8*$F18","v":0},{"$f":"Fin.costs!O$8*$F18","v":0},{"$f":"Fin.costs!P$8*$F18","v":0},{"$f":"Fin.costs!Q$8*$F18","v":0},{"$f":"Fin.costs!R$8*$F18","v":0},{"$f":"Fin.costs!S$8*$F18","v":0},{"$f":"Fin.costs!T$8*$F18","v":0},{"$f":"Fin.costs!U$8*$F18","v":0},{"$f":"Fin.costs!V$8*$F18","v":0},{"$f":"Fin.costs!W$8*$F18","v":0},{"$f":"Fin.costs!X$8*$F18","v":0},{"$f":"Fin.costs!Y$8*$F18","v":0},{"$f":"Fin.costs!Z$8*$F18","v":0},{"$f":"Fin.costs!AA$8*$F18","v":0},0]
["Група 9 - інші основні засоби",12,{"$f":"IF(Cash_Flow!$AC$40>B19,Cash_Flow!$AC$40,B19)","v":12},{"$f":"D10/B19*B10","v":3.3333333333333333E-2},0.12681358024691358,0.1,{"$f":"Fin.costs!E$8*$F19","v":25},{"$f":"Fin.costs!F$8*$F19","v":40},{"$f":"Fin.costs!G$8*$F19","v":0},{"$f":"Fin.costs!H$8*$F19","v":0},{"$f":"Fin.costs!I$8*$F19","v":0},{"$f":"Fin.costs!J$8*$F19","v":0},{"$f":"Fin.costs!K$8*$F19","v":0},{"$f":"Fin.costs!L$8*$F19","v":0},{"$f":"Fin.costs!M$8*$F19","v":0},{"$f":"Fin.costs!N$8*$F19","v":0},{"$f":"Fin.costs!O$8*$F19","v":0},{"$f":"Fin.costs!P$8*$F19","v":0},{"$f":"Fin.costs!Q$8*$F19","v":0},{"$f":"Fin.costs!R$8*$F19","v":0},{"$f":"Fin.costs!S$8*$F19","v":0},{"$f":"Fin.costs!T$8*$F19","v":0},{"$f":"Fin.costs!U$8*$F19","v":0},{"$f":"Fin.costs!V$8*$F19","v":0},{"$f":"Fin.costs!W$8*$F19","v":0},{"$f":"Fin.costs!X$8*$F19","v":0},{"$f":"Fin.costs!Y$8*$F19","v":0},{"$f":"Fin.costs!Z$8*$F19","v":0},{"$f":"Fin.costs!AA$8*$F19","v":0},65]
["Інші необоротні матеріальні активи:",null,null,null,null,null,{"$f":"SUM(G21:G27)","v":0},{"$f":"SUM(H21:H27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 10 - бібліотечні фонди","—","—",1,{"$f":" 4*D21 - 6*D21^2 + 4*D21^3 - D21^4","v":1},null,{"$f":"Fin.costs!E$8*$F21","v":0},{"$f":"Fin.costs!F$8*$F21","v":0},{"$f":"Fin.costs!G$8*$F21","v":0},{"$f":"Fin.costs!H$8*$F21","v":0},{"$f":"Fin.costs!I$8*$F21","v":0},{"$f":"Fin.costs!J$8*$F21","v":0},{"$f":"Fin.costs!K$8*$F21","v":0},{"$f":"Fin.costs!L$8*$F21","v":0},{"$f":"Fin.costs!M$8*$F21","v":0},{"$f":"Fin.costs!N$8*$F21","v":0},{"$f":"Fin.costs!O$8*$F21","v":0},{"$f":"Fin.costs!P$8*$F21","v":0},{"$f":"Fin.costs!Q$8*$F21","v":0},{"$f":"Fin.costs!R$8*$F21","v":0},{"$f":"Fin.costs!S$8*$F21","v":0},{"$f":"Fin.costs!T$8*$F21","v":0},{"$f":"Fin.costs!U$8*$F21","v":0},{"$f":"Fin.costs!V$8*$F21","v":0},{"$f":"Fin.costs!W$8*$F21","v":0},{"$f":"Fin.costs!X$8*$F21","v":0},{"$f":"Fin.costs!Y$8*$F21","v":0},{"$f":"Fin.costs!Z$8*$F21","v":0},{"$f":"Fin.costs!AA$8*$F21","v":0},0]
["Група 11 - малоцінні необоротні активи","—","—",1,1,null,{"$f":"Fin.costs!E$8*$F22","v":0},{"$f":"Fin.costs!F$8*$F22","v":0},{"$f":"Fin.costs!G$8*$F22","v":0},{"$f":"Fin.costs!H$8*$F22","v":0},{"$f":"Fin.costs!I$8*$F22","v":0},{"$f":"Fin.costs!J$8*$F22","v":0},{"$f":"Fin.costs!K$8*$F22","v":0},{"$f":"Fin.costs!L$8*$F22","v":0},{"$f":"Fin.costs!M$8*$F22","v":0},{"$f":"Fin.costs!N$8*$F22","v":0},{"$f":"Fin.costs!O$8*$F22","v":0},{"$f":"Fin.costs!P$8*$F22","v":0},{"$f":"Fin.costs!Q$8*$F22","v":0},{"$f":"Fin.costs!R$8*$F22","v":0},{"$f":"Fin.costs!S$8*$F22","v":0},{"$f":"Fin.costs!T$8*$F22","v":0},{"$f":"Fin.costs!U$8*$F22","v":0},{"$f":"Fin.costs!V$8*$F22","v":0},{"$f":"Fin.costs!W$8*$F22","v":0},{"$f":"Fin.costs!X$8*$F22","v":0},{"$f":"Fin.costs!Y$8*$F22","v":0},{"$f":"Fin.costs!Z$8*$F22","v":0},{"$f":"Fin.costs!AA$8*$F22","v":0},0]
["Група 12 - тимчасові (нетитульні) споруди",5,{"$f":"IF(Cash_Flow!$AC$40>B23,Cash_Flow!$AC$40,B23)","v":10},{"$f":"D10/B23*B10","v":0.08},0.28360704000000003,null,{"$f":"Fin.costs!E$8*$F23","v":0},{"$f":"Fin.costs!F$8*$F23","v":0},{"$f":"Fin.costs!G$8*$F23","v":0},{"$f":"Fin.costs!H$8*$F23","v":0},{"$f":"Fin.costs!I$8*$F23","v":0},{"$f":"Fin.costs!J$8*$F23","v":0},{"$f":"Fin.costs!K$8*$F23","v":0},{"$f":"Fin.costs!L$8*$F23","v":0},{"$f":"Fin.costs!M$8*$F23","v":0},{"$f":"Fin.costs!N$8*$F23","v":0},{"$f":"Fin.costs!O$8*$F23","v":0},{"$f":"Fin.costs!P$8*$F23","v":0},{"$f":"Fin.costs!Q$8*$F23","v":0},{"$f":"Fin.costs!R$8*$F23","v":0},{"$f":"Fin.costs!S$8*$F23","v":0},{"$f":"Fin.costs!T$8*$F23","v":0},{"$f":"Fin.costs!U$8*$F23","v":0},{"$f":"Fin.costs!V$8*$F23","v":0},{"$f":"Fin.costs!W$8*$F23","v":0},{"$f":"Fin.costs!X$8*$F23","v":0},{"$f":"Fin.costs!Y$8*$F23","v":0},{"$f":"Fin.costs!Z$8*$F23","v":0},{"$f":"Fin.costs!AA$8*$F23","v":0},0]
["Група 13 - природні ресурси","—","—",0,0,null,{"$f":"Fin.costs!E$8*$F24","v":0},{"$f":"Fin.costs!F$8*$F24","v":0},{"$f":"Fin.costs!G$8*$F24","v":0},{"$f":"Fin.costs!H$8*$F24","v":0},{"$f":"Fin.costs!I$8*$F24","v":0},{"$f":"Fin.costs!J$8*$F24","v":0},{"$f":"Fin.costs!K$8*$F24","v":0},{"$f":"Fin.costs!L$8*$F24","v":0},{"$f":"Fin.costs!M$8*$F24","v":0},{"$f":"Fin.costs!N$8*$F24","v":0},{"$f":"Fin.costs!O$8*$F24","v":0},{"$f":"Fin.costs!P$8*$F24","v":0},{"$f":"Fin.costs!Q$8*$F24","v":0},{"$f":"Fin.costs!R$8*$F24","v":0},{"$f":"Fin.costs!S$8*$F24","v":0},{"$f":"Fin.costs!T$8*$F24","v":0},{"$f":"Fin.costs!U$8*$F24","v":0},{"$f":"Fin.costs!V$8*$F24","v":0},{"$f":"Fin.costs!W$8*$F24","v":0},{"$f":"Fin.costs!X$8*$F24","v":0},{"$f":"Fin.costs!Y$8*$F24","v":0},{"$f":"Fin.costs!Z$8*$F24","v":0},{"$f":"Fin.costs!AA$8*$F24","v":0},0]
["Група 14 - інвентарна тара",6,{"$f":"IF(Cash_Flow!$AC$40>B25,Cash_Flow!$AC$40,B25)","v":10},{"$f":"D10/B25*B10","v":6.6666666666666666E-2},0.24116543209876543,null,{"$f":"Fin.costs!E$8*$F25","v":0},{"$f":"Fin.costs!F$8*$F25","v":0},{"$f":"Fin.costs!G$8*$F25","v":0},{"$f":"Fin.costs!H$8*$F25","v":0},{"$f":"Fin.costs!I$8*$F25","v":0},{"$f":"Fin.costs!J$8*$F25","v":0},{"$f":"Fin.costs!K$8*$F25","v":0},{"$f":"Fin.costs!L$8*$F25","v":0},{"$f":"Fin.costs!M$8*$F25","v":0},{"$f":"Fin.costs!N$8*$F25","v":0},{"$f":"Fin.costs!O$8*$F25","v":0},{"$f":"Fin.costs!P$8*$F25","v":0},{"$f":"Fin.costs!Q$8*$F25","v":0},{"$f":"Fin.costs!R$8*$F25","v":0},{"$f":"Fin.costs!S$8*$F25","v":0},{"$f":"Fin.costs!T$8*$F25","v":0},{"$f":"Fin.costs!U$8*$F25","v":0},{"$f":"Fin.costs!V$8*$F25","v":0},{"$f":"Fin.costs!W$8*$F25","v":0},{"$f":"Fin.costs!X$8*$F25","v":0},{"$f":"Fin.costs!Y$8*$F25","v":0},{"$f":"Fin.costs!Z$8*$F25","v":0},{"$f":"Fin.costs!AA$8*$F25","v":0},0]
["Група 15 - предмети прокату",5,{"$f":"IF(Cash_Flow!$AC$40>B26,Cash_Flow!$AC$40,B26)","v":10},{"$f":"D10/B26*B10","v":0.08},0.28360704000000003,null,{"$f":"Fin.costs!E$8*$F26","v":0},{"$f":"Fin.costs!F$8*$F26","v":0},{"$f":"Fin.costs!G$8*$F26","v":0},{"$f":"Fin.costs!H$8*$F26","v":0},{"$f":"Fin.costs!I$8*$F26","v":0},{"$f":"Fin.costs!J$8*$F26","v":0},{"$f":"Fin.costs!K$8*$F26","v":0},{"$f":"Fin.costs!L$8*$F26","v":0},{"$f":"Fin.costs!M$8*$F26","v":0},{"$f":"Fin.costs!N$8*$F26","v":0},{"$f":"Fin.costs!O$8*$F26","v":0},{"$f":"Fin.costs!P$8*$F26","v":0},{"$f":"Fin.costs!Q$8*$F26","v":0},{"$f":"Fin.costs!R$8*$F26","v":0},{"$f":"Fin.costs!S$8*$F26","v":0},{"$f":"Fin.costs!T$8*$F26","v":0},{"$f":"Fin.costs!U$8*$F26","v":0},{"$f":"Fin.costs!V$8*$F26","v":0},{"$f":"Fin.costs!W$8*$F26","v":0},{"$f":"Fin.costs!X$8*$F26","v":0},{"$f":"Fin.costs!Y$8*$F26","v":0},{"$f":"Fin.costs!Z$8*$F26","v":0},{"$f":"Fin.costs!AA$8*$F26","v":0},0]
["Група 16 - довгострокові біологічні активи",7,{"$f":"IF(Cash_Flow!$AC$40>B27,Cash_Flow!$AC$40,B27)","v":10},{"$f":"D10/B27*B10","v":5.7142857142857141E-2},0.2097152852977926,null,{"$f":"Fin.costs!E$8*$F27","v":0},{"$f":"Fin.costs!F$8*$F27","v":0},{"$f":"Fin.costs!G$8*$F27","v":0},{"$f":"Fin.costs!H$8*$F27","v":0},{"$f":"Fin.costs!I$8*$F27","v":0},{"$f":"Fin.costs!J$8*$F27","v":0},{"$f":"Fin.costs!K$8*$F27","v":0},{"$f":"Fin.costs!L$8*$F27","v":0},{"$f":"Fin.costs!M$8*$F27","v":0},{"$f":"Fin.costs!N$8*$F27","v":0},{"$f":"Fin.costs!O$8*$F27","v":0},{"$f":"Fin.costs!P$8*$F27","v":0},{"$f":"Fin.costs!Q$8*$F27","v":0},{"$f":"Fin.costs!R$8*$F27","v":0},{"$f":"Fin.costs!S$8*$F27","v":0},{"$f":"Fin.costs!T$8*$F27","v":0},{"$f":"Fin.costs!U$8*$F27","v":0},{"$f":"Fin.costs!V$8*$F27","v":0},{"$f":"Fin.costs!W$8*$F27","v":0},{"$f":"Fin.costs!X$8*$F27","v":0},{"$f":"Fin.costs!Y$8*$F27","v":0},{"$f":"Fin.costs!Z$8*$F27","v":0},{"$f":"Fin.costs!AA$8*$F27","v":0},0]
["Кап. ремонти*",null,null,null,null,null,{"$f":"G29+G42","v":0},{"$f":"H29+H42","v":0},0,0,1.9999999999999998,0,0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9999999999999996]
["Основні засоби:",null,null,null,null,{"$f":"SUM(F30:F41,F43:F49)","v":0.99999999999999989},{"$f":"SUM(G30:G41)","v":0},{"$f":"SUM(H30:H41)","v":0},0,0,1.9999999999999998,0,0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9999999999999996]
["Група 1 - земельні ділянки",{"$f":"B8","v":"—"},"—",null,null,{"$f":"F8","v":0},{"$f":"Fin.costs!E$25*$F30","v":0},{"$f":"Fin.costs!F$25*$F30","v":0},{"$f":"Fin.costs!G$25*$F30","v":0},{"$f":"Fin.costs!H$25*$F30","v":0},{"$f":"Fin.costs!I$25*$F30","v":0},{"$f":"Fin.costs!J$25*$F30","v":0},{"$f":"Fin.costs!K$25*$F30","v":0},{"$f":"Fin.costs!L$25*$F30","v":0},{"$f":"Fin.costs!M$25*$F30","v":0},{"$f":"Fin.costs!N$25*$F30","v":0},{"$f":"Fin.costs!O$25*$F30","v":0},{"$f":"Fin.costs!P$25*$F30","v":0},{"$f":"Fin.costs!Q$25*$F30","v":0},{"$f":"Fin.costs!R$25*$F30","v":0},{"$f":"Fin.costs!S$25*$F30","v":0},{"$f":"Fin.costs!T$25*$F30","v":0},{"$f":"Fin.costs!U$25*$F30","v":0},{"$f":"Fin.costs!V$25*$F30","v":0},{"$f":"Fin.costs!W$25*$F30","v":0},{"$f":"Fin.costs!X$25*$F30","v":0},{"$f":"Fin.costs!Y$25*$F30","v":0},{"$f":"Fin.costs!Z$25*$F30","v":0},{"$f":"Fin.costs!AA$25*$F30","v":0},0]
["Група 2 - капітальні витрати на поліпшення землі, не пов'язані з будівництвом",15,15,null,null,{"$f":"F9","v":0},{"$f":"Fin.costs!E$25*$F31","v":0},{"$f":"Fin.costs!F$25*$F31","v":0},{"$f":"Fin.costs!G$25*$F31","v":0},{"$f":"Fin.costs!H$25*$F31","v":0},{"$f":"Fin.costs!I$25*$F31","v":0},{"$f":"Fin.costs!J$25*$F31","v":0},{"$f":"Fin.costs!K$25*$F31","v":0},{"$f":"Fin.costs!L$25*$F31","v":0},{"$f":"Fin.costs!M$25*$F31","v":0},{"$f":"Fin.costs!N$25*$F31","v":0},{"$f":"Fin.costs!O$25*$F31","v":0},{"$f":"Fin.costs!P$25*$F31","v":0},{"$f":"Fin.costs!Q$25*$F31","v":0},{"$f":"Fin.costs!R$25*$F31","v":0},{"$f":"Fin.costs!S$25*$F31","v":0},{"$f":"Fin.costs!T$25*$F31","v":0},{"$f":"Fin.costs!U$25*$F31","v":0},{"$f":"Fin.costs!V$25*$F31","v":0},{"$f":"Fin.costs!W$25*$F31","v":0},{"$f":"Fin.costs!X$25*$F31","v":0},{"$f":"Fin.costs!Y$25*$F31","v":0},{"$f":"Fin.costs!Z$25*$F31","v":0},{"$f":"Fin.costs!AA$25*$F31","v":0},0]
["Група 3 - будівлі",20,20,null,null,0,{"$f":"Fin.costs!E$25*$F32","v":0},{"$f":"Fin.costs!F$25*$F32","v":0},{"$f":"Fin.costs!G$25*$F32","v":0},{"$f":"Fin.costs!H$25*$F32","v":0},{"$f":"Fin.costs!I$25*$F32","v":0},{"$f":"Fin.costs!J$25*$F32","v":0},{"$f":"Fin.costs!K$25*$F32","v":0},{"$f":"Fin.costs!L$25*$F32","v":0},{"$f":"Fin.costs!M$25*$F32","v":0},{"$f":"Fin.costs!N$25*$F32","v":0},{"$f":"Fin.costs!O$25*$F32","v":0},{"$f":"Fin.costs!P$25*$F32","v":0},{"$f":"Fin.costs!Q$25*$F32","v":0},{"$f":"Fin.costs!R$25*$F32","v":0},{"$f":"Fin.costs!S$25*$F32","v":0},{"$f":"Fin.costs!T$25*$F32","v":0},{"$f":"Fin.costs!U$25*$F32","v":0},{"$f":"Fin.costs!V$25*$F32","v":0},{"$f":"Fin.costs!W$25*$F32","v":0},{"$f":"Fin.costs!X$25*$F32","v":0},{"$f":"Fin.costs!Y$25*$F32","v":0},{"$f":"Fin.costs!Z$25*$F32","v":0},{"$f":"Fin.costs!AA$25*$F32","v":0},0]
["споруди",15,15,null,null,0,{"$f":"Fin.costs!E$25*$F33","v":0},{"$f":"Fin.costs!F$25*$F33","v":0},{"$f":"Fin.costs!G$25*$F33","v":0},{"$f":"Fin.costs!H$25*$F33","v":0},{"$f":"Fin.costs!I$25*$F33","v":0},{"$f":"Fin.costs!J$25*$F33","v":0},{"$f":"Fin.costs!K$25*$F33","v":0},{"$f":"Fin.costs!L$25*$F33","v":0},{"$f":"Fin.costs!M$25*$F33","v":0},{"$f":"Fin.costs!N$25*$F33","v":0},{"$f":"Fin.costs!O$25*$F33","v":0},{"$f":"Fin.costs!P$25*$F33","v":0},{"$f":"Fin.costs!Q$25*$F33","v":0},{"$f":"Fin.costs!R$25*$F33","v":0},{"$f":"Fin.costs!S$25*$F33","v":0},{"$f":"Fin.costs!T$25*$F33","v":0},{"$f":"Fin.costs!U$25*$F33","v":0},{"$f":"Fin.costs!V$25*$F33","v":0},{"$f":"Fin.costs!W$25*$F33","v":0},{"$f":"Fin.costs!X$25*$F33","v":0},{"$f":"Fin.costs!Y$25*$F33","v":0},{"$f":"Fin.costs!Z$25*$F33","v":0},{"$f":"Fin.costs!AA$25*$F33","v":0},0]
["передавальні пристрої",10,10,null,null,0,{"$f":"Fin.costs!E$25*$F34","v":0},{"$f":"Fin.costs!F$25*$F34","v":0},{"$f":"Fin.costs!G$25*$F34","v":0},{"$f":"Fin.costs!H$25*$F34","v":0},{"$f":"Fin.costs!I$25*$F34","v":0},{"$f":"Fin.costs!J$25*$F34","v":0},{"$f":"Fin.costs!K$25*$F34","v":0},{"$f":"Fin.costs!L$25*$F34","v":0},{"$f":"Fin.costs!M$25*$F34","v":0},{"$f":"Fin.costs!N$25*$F34","v":0},{"$f":"Fin.costs!O$25*$F34","v":0},{"$f":"Fin.costs!P$25*$F34","v":0},{"$f":"Fin.costs!Q$25*$F34","v":0},{"$f":"Fin.costs!R$25*$F34","v":0},{"$f":"Fin.costs!S$25*$F34","v":0},{"$f":"Fin.costs!T$25*$F34","v":0},{"$f":"Fin.costs!U$25*$F34","v":0},{"$f":"Fin.costs!V$25*$F34","v":0},{"$f":"Fin.costs!W$25*$F34","v":0},{"$f":"Fin.costs!X$25*$F34","v":0},{"$f":"Fin.costs!Y$25*$F34","v":0},{"$f":"Fin.costs!Z$25*$F34","v":0},{"$f":"Fin.costs!AA$25*$F34","v":0},0]
["Група 4 - машини та обладнання",5,10,null,null,0.6,{"$f":"Fin.costs!E$25*$F35","v":0},{"$f":"Fin.costs!F$25*$F35","v":0},{"$f":"Fin.costs!G$25*$F35","v":0},{"$f":"Fin.costs!H$25*$F35","v":0},{"$f":"Fin.costs!I$25*$F35","v":1.2},{"$f":"Fin.costs!J$25*$F35","v":0},{"$f":"Fin.costs!K$25*$F35","v":0},{"$f":"Fin.costs!L$25*$F35","v":0.6},{"$f":"Fin.costs!M$25*$F35","v":0},{"$f":"Fin.costs!N$25*$F35","v":0},{"$f":"Fin.costs!O$25*$F35","v":0},{"$f":"Fin.costs!P$25*$F35","v":0},{"$f":"Fin.costs!Q$25*$F35","v":0},{"$f":"Fin.costs!R$25*$F35","v":0},{"$f":"Fin.costs!S$25*$F35","v":0},{"$f":"Fin.costs!T$25*$F35","v":0},{"$f":"Fin.costs!U$25*$F35","v":0},{"$f":"Fin.costs!V$25*$F35","v":0},{"$f":"Fin.costs!W$25*$F35","v":0},{"$f":"Fin.costs!X$25*$F35","v":0},{"$f":"Fin.costs!Y$25*$F35","v":0},{"$f":"Fin.costs!Z$25*$F35","v":0},{"$f":"Fin.costs!AA$25*$F35","v":0},1.7999999999999998]
["з них: Електронно-обчислювальні машини, інші машини для автоматичного оброблення інформації, пов'язані з ними засоби зчитування або друку інформації, пов'язані з ними комп'ютерні програми (крім програм, витрати на придбання яких визнаються роялті, та / або програм, які визнаються нематеріальним активів) , інші інформаційні системи, комутатори, маршрутизатори, модулі, модеми, джерела безперебійного живлення та засоби їх підключення до телекомунікаційних мереж, телефони (в тому числі мобільні), мікрофони і раці , Вартість яких перевищує 2500 гривень.",2,10,null,null,0,{"$f":"Fin.costs!E$25*$F36","v":0},{"$f":"Fin.costs!F$25*$F36","v":0},{"$f":"Fin.costs!G$25*$F36","v":0},{"$f":"Fin.costs!H$25*$F36","v":0},{"$f":"Fin.costs!I$25*$F36","v":0},{"$f":"Fin.costs!J$25*$F36","v":0},{"$f":"Fin.costs!K$25*$F36","v":0},{"$f":"Fin.costs!L$25*$F36","v":0},{"$f":"Fin.costs!M$25*$F36","v":0},{"$f":"Fin.costs!N$25*$F36","v":0},{"$f":"Fin.costs!O$25*$F36","v":0},{"$f":"Fin.costs!P$25*$F36","v":0},{"$f":"Fin.costs!Q$25*$F36","v":0},{"$f":"Fin.costs!R$25*$F36","v":0},{"$f":"Fin.costs!S$25*$F36","v":0},{"$f":"Fin.costs!T$25*$F36","v":0},{"$f":"Fin.costs!U$25*$F36","v":0},{"$f":"Fin.costs!V$25*$F36","v":0},{"$f":"Fin.costs!W$25*$F36","v":0},{"$f":"Fin.costs!X$25*$F36","v":0},{"$f":"Fin.costs!Y$25*$F36","v":0},{"$f":"Fin.costs!Z$25*$F36","v":0},{"$f":"Fin.costs!AA$25*$F36","v":0},0]
["Група 5 - транспортні засоби",5,10,null,null,0,{"$f":"Fin.costs!E$25*$F37","v":0},{"$f":"Fin.costs!F$25*$F37","v":0},{"$f":"Fin.costs!G$25*$F37","v":0},{"$f":"Fin.costs!H$25*$F37","v":0},{"$f":"Fin.costs!I$25*$F37","v":0},{"$f":"Fin.costs!J$25*$F37","v":0},{"$f":"Fin.costs!K$25*$F37","v":0},{"$f":"Fin.costs!L$25*$F37","v":0},{"$f":"Fin.costs!M$25*$F37","v":0},{"$f":"Fin.costs!N$25*$F37","v":0},{"$f":"Fin.costs!O$25*$F37","v":0},{"$f":"Fin.costs!P$25*$F37","v":0},{"$f":"Fin.costs!Q$25*$F37","v":0},{"$f":"Fin.costs!R$25*$F37","v":0},{"$f":"Fin.costs!S$25*$F37","v":0},{"$f":"Fin.costs!T$25*$F37","v":0},{"$f":"Fin.costs!U$25*$F37","v":0},{"$f":"Fin.costs!V$25*$F37","v":0},{"$f":"Fin.costs!W$25*$F37","v":0},{"$f":"Fin.costs!X$25*$F37","v":0},{"$f":"Fin.costs!Y$25*$F37","v":0},{"$f":"Fin.costs!Z$25*$F37","v":0},{"$f":"Fin.costs!AA$25*$F37","v":0},0]
["Група 6 - інструменти, прилади, інвентар (меблі)",4,10,null,null,0.3,{"$f":"Fin.costs!E$25*$F38","v":0},{"$f":"Fin.costs!F$25*$F38","v":0},{"$f":"Fin.costs!G$25*$F38","v":0},{"$f":"Fin.costs!H$25*$F38","v":0},{"$f":"Fin.costs!I$25*$F38","v":0.6},{"$f":"Fin.costs!J$25*$F38","v":0},{"$f":"Fin.costs!K$25*$F38","v":0},{"$f":"Fin.costs!L$25*$F38","v":0.3},{"$f":"Fin.costs!M$25*$F38","v":0},{"$f":"Fin.costs!N$25*$F38","v":0},{"$f":"Fin.costs!O$25*$F38","v":0},{"$f":"Fin.costs!P$25*$F38","v":0},{"$f":"Fin.costs!Q$25*$F38","v":0},{"$f":"Fin.costs!R$25*$F38","v":0},{"$f":"Fin.costs!S$25*$F38","v":0},{"$f":"Fin.costs!T$25*$F38","v":0},{"$f":"Fin.costs!U$25*$F38","v":0},{"$f":"Fin.costs!V$25*$F38","v":0},{"$f":"Fin.costs!W$25*$F38","v":0},{"$f":"Fin.costs!X$25*$F38","v":0},{"$f":"Fin.costs!Y$25*$F38","v":0},{"$f":"Fin.costs!Z$25*$F38","v":0},{"$f":"Fin.costs!AA$25*$F38","v":0},0.89999999999999991]
["Група 7 - тварини",6,10,null,null,0,{"$f":"Fin.costs!E$25*$F39","v":0},{"$f":"Fin.costs!F$25*$F39","v":0},{"$f":"Fin.costs!G$25*$F39","v":0},{"$f":"Fin.costs!H$25*$F39","v":0},{"$f":"Fin.costs!I$25*$F39","v":0},{"$f":"Fin.costs!J$25*$F39","v":0},{"$f":"Fin.costs!K$25*$F39","v":0},{"$f":"Fin.costs!L$25*$F39","v":0},{"$f":"Fin.costs!M$25*$F39","v":0},{"$f":"Fin.costs!N$25*$F39","v":0},{"$f":"Fin.costs!O$25*$F39","v":0},{"$f":"Fin.costs!P$25*$F39","v":0},{"$f":"Fin.costs!Q$25*$F39","v":0},{"$f":"Fin.costs!R$25*$F39","v":0},{"$f":"Fin.costs!S$25*$F39","v":0},{"$f":"Fin.costs!T$25*$F39","v":0},{"$f":"Fin.costs!U$25*$F39","v":0},{"$f":"Fin.costs!V$25*$F39","v":0},{"$f":"Fin.costs!W$25*$F39","v":0},{"$f":"Fin.costs!X$25*$F39","v":0},{"$f":"Fin.costs!Y$25*$F39","v":0},{"$f":"Fin.costs!Z$25*$F39","v":0},{"$f":"Fin.costs!AA$25*$F39","v":0},0]
["Група 8 - багаторічні насадження",10,10,null,null,0,{"$f":"Fin.costs!E$25*$F40","v":0},{"$f":"Fin.costs!F$25*$F40","v":0},{"$f":"Fin.costs!G$25*$F40","v":0},{"$f":"Fin.costs!H$25*$F40","v":0},{"$f":"Fin.costs!I$25*$F40","v":0},{"$f":"Fin.costs!J$25*$F40","v":0},{"$f":"Fin.costs!K$25*$F40","v":0},{"$f":"Fin.costs!L$25*$F40","v":0},{"$f":"Fin.costs!M$25*$F40","v":0},{"$f":"Fin.costs!N$25*$F40","v":0},{"$f":"Fin.costs!O$25*$F40","v":0},{"$f":"Fin.costs!P$25*$F40","v":0},{"$f":"Fin.costs!Q$25*$F40","v":0},{"$f":"Fin.costs!R$25*$F40","v":0},{"$f":"Fin.costs!S$25*$F40","v":0},{"$f":"Fin.costs!T$25*$F40","v":0},{"$f":"Fin.costs!U$25*$F40","v":0},{"$f":"Fin.costs!V$25*$F40","v":0},{"$f":"Fin.costs!W$25*$F40","v":0},{"$f":"Fin.costs!X$25*$F40","v":0},{"$f":"Fin.costs!Y$25*$F40","v":0},{"$f":"Fin.costs!Z$25*$F40","v":0},{"$f":"Fin.costs!AA$25*$F40","v":0},0]
["Група 9 - інші основні засоби",12,12,null,null,0.1,{"$f":"Fin.costs!E$25*$F41","v":0},{"$f":"Fin.costs!F$25*$F41","v":0},{"$f":"Fin.costs!G$25*$F41","v":0},{"$f":"Fin.costs!H$25*$F41","v":0},{"$f":"Fin.costs!I$25*$F41","v":0.2},{"$f":"Fin.costs!J$25*$F41","v":0},{"$f":"Fin.costs!K$25*$F41","v":0},{"$f":"Fin.costs!L$25*$F41","v":0.1},{"$f":"Fin.costs!M$25*$F41","v":0},{"$f":"Fin.costs!N$25*$F41","v":0},{"$f":"Fin.costs!O$25*$F41","v":0},{"$f":"Fin.costs!P$25*$F41","v":0},{"$f":"Fin.costs!Q$25*$F41","v":0},{"$f":"Fin.costs!R$25*$F41","v":0},{"$f":"Fin.costs!S$25*$F41","v":0},{"$f":"Fin.costs!T$25*$F41","v":0},{"$f":"Fin.costs!U$25*$F41","v":0},{"$f":"Fin.costs!V$25*$F41","v":0},{"$f":"Fin.costs!W$25*$F41","v":0},{"$f":"Fin.costs!X$25*$F41","v":0},{"$f":"Fin.costs!Y$25*$F41","v":0},{"$f":"Fin.costs!Z$25*$F41","v":0},{"$f":"Fin.costs!AA$25*$F41","v":0},0.30000000000000004]
["Інші необоротні матеріальні активи:",null,null,null,null,null,{"$f":"SUM(G43:G49)","v":0},{"$f":"SUM(H43:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 10 - бібліотечні фонди",{"$f":"B21","v":"—"},"—",null,null,{"$f":"F21","v":0},{"$f":"Fin.costs!E$25*$F43","v":0},{"$f":"Fin.costs!F$25*$F43","v":0},{"$f":"Fin.costs!G$25*$F43","v":0},{"$f":"Fin.costs!H$25*$F43","v":0},{"$f":"Fin.costs!I$25*$F43","v":0},{"$f":"Fin.costs!J$25*$F43","v":0},{"$f":"Fin.costs!K$25*$F43","v":0},{"$f":"Fin.costs!L$25*$F43","v":0},{"$f":"Fin.costs!M$25*$F43","v":0},{"$f":"Fin.costs!N$25*$F43","v":0},{"$f":"Fin.costs!O$25*$F43","v":0},{"$f":"Fin.costs!P$25*$F43","v":0},{"$f":"Fin.costs!Q$25*$F43","v":0},{"$f":"Fin.costs!R$25*$F43","v":0},{"$f":"Fin.costs!S$25*$F43","v":0},{"$f":"Fin.costs!T$25*$F43","v":0},{"$f":"Fin.costs!U$25*$F43","v":0},{"$f":"Fin.costs!V$25*$F43","v":0},{"$f":"Fin.costs!W$25*$F43","v":0},{"$f":"Fin.costs!X$25*$F43","v":0},{"$f":"Fin.costs!Y$25*$F43","v":0},{"$f":"Fin.costs!Z$25*$F43","v":0},{"$f":"Fin.costs!AA$25*$F43","v":0},0]
["Група 11 - малоцінні необоротні активи","—","—",null,null,0,{"$f":"Fin.costs!E$25*$F44","v":0},{"$f":"Fin.costs!F$25*$F44","v":0},{"$f":"Fin.costs!G$25*$F44","v":0},{"$f":"Fin.costs!H$25*$F44","v":0},{"$f":"Fin.costs!I$25*$F44","v":0},{"$f":"Fin.costs!J$25*$F44","v":0},{"$f":"Fin.costs!K$25*$F44","v":0},{"$f":"Fin.costs!L$25*$F44","v":0},{"$f":"Fin.costs!M$25*$F44","v":0},{"$f":"Fin.costs!N$25*$F44","v":0},{"$f":"Fin.costs!O$25*$F44","v":0},{"$f":"Fin.costs!P$25*$F44","v":0},{"$f":"Fin.costs!Q$25*$F44","v":0},{"$f":"Fin.costs!R$25*$F44","v":0},{"$f":"Fin.costs!S$25*$F44","v":0},{"$f":"Fin.costs!T$25*$F44","v":0},{"$f":"Fin.costs!U$25*$F44","v":0},{"$f":"Fin.costs!V$25*$F44","v":0},{"$f":"Fin.costs!W$25*$F44","v":0},{"$f":"Fin.costs!X$25*$F44","v":0},{"$f":"Fin.costs!Y$25*$F44","v":0},{"$f":"Fin.costs!Z$25*$F44","v":0},{"$f":"Fin.costs!AA$25*$F44","v":0},0]
["Група 12 - тимчасові (нетитульні) споруди",5,10,null,null,0,{"$f":"Fin.costs!E$25*$F45","v":0},{"$f":"Fin.costs!F$25*$F45","v":0},{"$f":"Fin.costs!G$25*$F45","v":0},{"$f":"Fin.costs!H$25*$F45","v":0},{"$f":"Fin.costs!I$25*$F45","v":0},{"$f":"Fin.costs!J$25*$F45","v":0},{"$f":"Fin.costs!K$25*$F45","v":0},{"$f":"Fin.costs!L$25*$F45","v":0},{"$f":"Fin.costs!M$25*$F45","v":0},{"$f":"Fin.costs!N$25*$F45","v":0},{"$f":"Fin.costs!O$25*$F45","v":0},{"$f":"Fin.costs!P$25*$F45","v":0},{"$f":"Fin.costs!Q$25*$F45","v":0},{"$f":"Fin.costs!R$25*$F45","v":0},{"$f":"Fin.costs!S$25*$F45","v":0},{"$f":"Fin.costs!T$25*$F45","v":0},{"$f":"Fin.costs!U$25*$F45","v":0},{"$f":"Fin.costs!V$25*$F45","v":0},{"$f":"Fin.costs!W$25*$F45","v":0},{"$f":"Fin.costs!X$25*$F45","v":0},{"$f":"Fin.costs!Y$25*$F45","v":0},{"$f":"Fin.costs!Z$25*$F45","v":0},{"$f":"Fin.costs!AA$25*$F45","v":0},0]
["Група 13 - природні ресурси","—","—",null,null,0,{"$f":"Fin.costs!E$25*$F46","v":0},{"$f":"Fin.costs!F$25*$F46","v":0},{"$f":"Fin.costs!G$25*$F46","v":0},{"$f":"Fin.costs!H$25*$F46","v":0},{"$f":"Fin.costs!I$25*$F46","v":0},{"$f":"Fin.costs!J$25*$F46","v":0},{"$f":"Fin.costs!K$25*$F46","v":0},{"$f":"Fin.costs!L$25*$F46","v":0},{"$f":"Fin.costs!M$25*$F46","v":0},{"$f":"Fin.costs!N$25*$F46","v":0},{"$f":"Fin.costs!O$25*$F46","v":0},{"$f":"Fin.costs!P$25*$F46","v":0},{"$f":"Fin.costs!Q$25*$F46","v":0},{"$f":"Fin.costs!R$25*$F46","v":0},{"$f":"Fin.costs!S$25*$F46","v":0},{"$f":"Fin.costs!T$25*$F46","v":0},{"$f":"Fin.costs!U$25*$F46","v":0},{"$f":"Fin.costs!V$25*$F46","v":0},{"$f":"Fin.costs!W$25*$F46","v":0},{"$f":"Fin.costs!X$25*$F46","v":0},{"$f":"Fin.costs!Y$25*$F46","v":0},{"$f":"Fin.costs!Z$25*$F46","v":0},{"$f":"Fin.costs!AA$25*$F46","v":0},0]
["Група 14 - інвентарна тара",6,10,null,null,0,{"$f":"Fin.costs!E$25*$F47","v":0},{"$f":"Fin.costs!F$25*$F47","v":0},{"$f":"Fin.costs!G$25*$F47","v":0},{"$f":"Fin.costs!H$25*$F47","v":0},{"$f":"Fin.costs!I$25*$F47","v":0},{"$f":"Fin.costs!J$25*$F47","v":0},{"$f":"Fin.costs!K$25*$F47","v":0},{"$f":"Fin.costs!L$25*$F47","v":0},{"$f":"Fin.costs!M$25*$F47","v":0},{"$f":"Fin.costs!N$25*$F47","v":0},{"$f":"Fin.costs!O$25*$F47","v":0},{"$f":"Fin.costs!P$25*$F47","v":0},{"$f":"Fin.costs!Q$25*$F47","v":0},{"$f":"Fin.costs!R$25*$F47","v":0},{"$f":"Fin.costs!S$25*$F47","v":0},{"$f":"Fin.costs!T$25*$F47","v":0},{"$f":"Fin.costs!U$25*$F47","v":0},{"$f":"Fin.costs!V$25*$F47","v":0},{"$f":"Fin.costs!W$25*$F47","v":0},{"$f":"Fin.costs!X$25*$F47","v":0},{"$f":"Fin.costs!Y$25*$F47","v":0},{"$f":"Fin.costs!Z$25*$F47","v":0},{"$f":"Fin.costs!AA$25*$F47","v":0},0]
["Група 15 - предмети прокату",5,10,null,null,0,{"$f":"Fin.costs!E$25*$F48","v":0},{"$f":"Fin.costs!F$25*$F48","v":0},{"$f":"Fin.costs!G$25*$F48","v":0},{"$f":"Fin.costs!H$25*$F48","v":0},{"$f":"Fin.costs!I$25*$F48","v":0},{"$f":"Fin.costs!J$25*$F48","v":0},{"$f":"Fin.costs!K$25*$F48","v":0},{"$f":"Fin.costs!L$25*$F48","v":0},{"$f":"Fin.costs!M$25*$F48","v":0},{"$f":"Fin.costs!N$25*$F48","v":0},{"$f":"Fin.costs!O$25*$F48","v":0},{"$f":"Fin.costs!P$25*$F48","v":0},{"$f":"Fin.costs!Q$25*$F48","v":0},{"$f":"Fin.costs!R$25*$F48","v":0},{"$f":"Fin.costs!S$25*$F48","v":0},{"$f":"Fin.costs!T$25*$F48","v":0},{"$f":"Fin.costs!U$25*$F48","v":0},{"$f":"Fin.costs!V$25*$F48","v":0},{"$f":"Fin.costs!W$25*$F48","v":0},{"$f":"Fin.costs!X$25*$F48","v":0},{"$f":"Fin.costs!Y$25*$F48","v":0},{"$f":"Fin.costs!Z$25*$F48","v":0},{"$f":"Fin.costs!AA$25*$F48","v":0},0]
["Група 16 - довгострокові біологічні активи",7,10,null,null,0,{"$f":"Fin.costs!E$25*$F49","v":0},{"$f":"Fin.costs!F$25*$F49","v":0},{"$f":"Fin.costs!G$25*$F49","v":0},{"$f":"Fin.costs!H$25*$F49","v":0},{"$f":"Fin.costs!I$25*$F49","v":0},{"$f":"Fin.costs!J$25*$F49","v":0},{"$f":"Fin.costs!K$25*$F49","v":0},{"$f":"Fin.costs!L$25*$F49","v":0},{"$f":"Fin.costs!M$25*$F49","v":0},{"$f":"Fin.costs!N$25*$F49","v":0},{"$f":"Fin.costs!O$25*$F49","v":0},{"$f":"Fin.costs!P$25*$F49","v":0},{"$f":"Fin.costs!Q$25*$F49","v":0},{"$f":"Fin.costs!R$25*$F49","v":0},{"$f":"Fin.costs!S$25*$F49","v":0},{"$f":"Fin.costs!T$25*$F49","v":0},{"$f":"Fin.costs!U$25*$F49","v":0},{"$f":"Fin.costs!V$25*$F49","v":0},{"$f":"Fin.costs!W$25*$F49","v":0},{"$f":"Fin.costs!X$25*$F49","v":0},{"$f":"Fin.costs!Y$25*$F49","v":0},{"$f":"Fin.costs!Z$25*$F49","v":0},{"$f":"Fin.costs!AA$25*$F49","v":0},0]
["Балансова (залишкова) вартість",null,null,null,null,null,{"$f":"G51+G64","v":225.41666666666666},{"$f":"H51+H64","v":561.5},497.58333333333337,433.66666666666669,371.55333333333334,307.43999999999994,243.32666666666665,180.11499999999995,115.90333333333329,51.691666666666627,-12.520000000000044,0,0,0,0,0,0,0,0,0,0,0,0,2975.6766666666667,{"$f":"ROW()-ROW(AE5)+1","v":46}]
["Основні засоби:",null,null,null,null,null,{"$f":"SUM(G52:G63)","v":225.41666666666666},{"$f":"SUM(H52:H63)","v":561.5},497.58333333333337,433.66666666666669,371.55333333333334,307.43999999999994,243.32666666666665,180.11499999999995,115.90333333333329,51.691666666666627,-12.520000000000044,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:AC51)","v":2975.6766666666667}]
["Група 1 - земельні ділянки",{"$f":"B8","v":"—"},"—",null,null,null,{"$f":"(F52+G8+G30-G74-G96-G119)*IF(G$5>0,1,0)","v":0},{"$f":"(G52+H8+H30-H74-H96-H119)*IF(H$5>0,1,0)","v":0},{"$f":"(H52+I8+I30-I74-I96-I119)*IF(I$5>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 2 - капітальні витрати на поліпшення землі, не пов'язані з будівництвом",15,15,null,null,null,{"$f":"(F53+G9+G31-G75-G97-G120)*IF(G$5>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 3 - будівлі",20,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Q54+R10+R32-R76-R98-R121)*IF(R$5>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["споруди",15,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["передавальні пристрої",10,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 4 - машини та обладнання",5,10,null,null,null,135,336,297,258,220.07999999999998,180.95999999999998,141.83999999999997,103.25999999999996,64.079999999999956,24.899999999999956,-14.280000000000044,0,0,0,0,0,0,0,0,0,0,0,0,1746.8399999999997]
["з них: Електронно-обчислювальні машини, інші машини для автоматичного оброблення інформації, пов'язані з ними засоби зчитування або друку інформації, пов'язані з ними комп'ютерні програми (крім програм, витрати на придбання яких визнаються роялті, та / або програм, які визнаються нематеріальним активів) , інші інформаційні системи, комутатори, маршрутизатори, модулі, модеми, джерела безперебійного живлення та засоби їх підключення до телекомунікаційних мереж, телефони (в тому числі мобільні), мікрофони і раці , Вартість яких перевищує 2500 гривень.",2,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 5 - транспортні засоби",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 6 - інструменти, прилади, інвентар (меблі)",4,10,null,null,null,67.5,168,148.5,129,110.03999999999999,90.47999999999999,70.919999999999987,51.629999999999981,32.039999999999978,12.449999999999978,-7.1400000000000219,0,0,0,0,0,0,0,0,0,0,0,0,873.41999999999985]
["Група 7 - тварини",6,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 8 - багаторічні насадження",10,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 9 - інші основні засоби",12,12,null,null,null,22.916666666666668,57.500000000000007,52.083333333333343,46.666666666666679,41.433333333333351,36.000000000000021,30.566666666666688,25.225000000000023,19.783333333333356,14.341666666666688,8.9000000000000217,0,0,0,0,0,0,0,0,0,0,0,0,355.4166666666668]
["Інші необоротні матеріальні активи:",null,null,null,null,null,{"$f":"SUM(G65:G71)","v":0},{"$f":"SUM(H65:H71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 10 - бібліотечні фонди",{"$f":"B21","v":"—"},"—",null,null,null,{"$f":"(F65+G21+G43-G87-G109-G132)*IF(G$5>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 11 - малоцінні необоротні активи","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 12 - тимчасові (нетитульні) споруди",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 13 - природні ресурси","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 14 - інвентарна тара",6,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 15 - предмети прокату",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 16 - довгострокові біологічні активи",7,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Амортизація - об'єкт ОЗ",null,null,null,null,null,{"$f":"G73+G86","v":24.583333333333332},{"$f":"H73+H86","v":63.916666666666664},63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,0,0,0,0,0,0,0,0,0,0,0,0,663.75]
[{"$f":"A7","v":"Основні засоби:"},null,null,null,null,null,{"$f":"SUM(G74:G85)","v":24.583333333333332},{"$f":"SUM(H74:H85)","v":63.916666666666664},63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,63.916666666666664,0,0,0,0,0,0,0,0,0,0,0,0,663.75]
["Група 1 - земельні ділянки",{"$f":"B8","v":"—"},"—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 2 - капітальні витрати на поліпшення землі, не пов'язані з будівництвом",15,15,null,null,null,{"$f":"SUM($G9:G9)/$C9*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G9:H9)/$C9*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G9:I9)/$C9*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G9:J9)/$C9*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G9:K9)/$C9*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G9:L9)/$C9*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G9:M9)/$C9*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G9:N9)/$C9*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G9:O9)/$C9*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G9:P9)/$C9*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G9:Q9)/$C9*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G9:R9)/$C9*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G9:S9)/$C9*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G9:T9)/$C9*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G9:U9)/$C9*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G9:V9)/$C9*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G9:W9)/$C9*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G9:X9)/$C9*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G9:Y9)/$C9*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G9:Z9)/$C9*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G9:AA9)/$C9*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G9:AB9)/$C9*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G9:AC9)/$C9*IF(AC$5>0,1,0)","v":0},0]
["Група 3 - будівлі",20,20,null,null,null,{"$f":"SUM($G10:G10)/$C10*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G10:H10)/$C10*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G10:I10)/$C10*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G10:J10)/$C10*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G10:K10)/$C10*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G10:L10)/$C10*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G10:M10)/$C10*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G10:N10)/$C10*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G10:O10)/$C10*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G10:P10)/$C10*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G10:Q10)/$C10*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G10:R10)/$C10*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G10:S10)/$C10*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G10:T10)/$C10*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G10:U10)/$C10*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G10:V10)/$C10*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G10:W10)/$C10*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G10:X10)/$C10*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G10:Y10)/$C10*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G10:Z10)/$C10*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G10:AA10)/$C10*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G10:AB10)/$C10*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G10:AC10)/$C10*IF(AC$5>0,1,0)","v":0},0]
["споруди",15,15,null,null,null,{"$f":"SUM($G11:G11)/$C11*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G11:H11)/$C11*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G11:I11)/$C11*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G11:J11)/$C11*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G11:K11)/$C11*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G11:L11)/$C11*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G11:M11)/$C11*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G11:N11)/$C11*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G11:O11)/$C11*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G11:P11)/$C11*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G11:Q11)/$C11*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G11:R11)/$C11*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G11:S11)/$C11*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G11:T11)/$C11*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G11:U11)/$C11*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G11:V11)/$C11*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G11:W11)/$C11*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G11:X11)/$C11*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G11:Y11)/$C11*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G11:Z11)/$C11*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G11:AA11)/$C11*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G11:AB11)/$C11*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G11:AC11)/$C11*IF(AC$5>0,1,0)","v":0},0]
["передавальні пристрої",10,10,null,null,null,{"$f":"SUM($G12:G12)/$C12*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G12:H12)/$C12*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G12:I12)/$C12*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G12:J12)/$C12*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G12:K12)/$C12*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G12:L12)/$C12*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G12:M12)/$C12*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G12:N12)/$C12*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G12:O12)/$C12*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G12:P12)/$C12*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G12:Q12)/$C12*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G12:R12)/$C12*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G12:S12)/$C12*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G12:T12)/$C12*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G12:U12)/$C12*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G12:V12)/$C12*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G12:W12)/$C12*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G12:X12)/$C12*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G12:Y12)/$C12*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G12:Z12)/$C12*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G12:AA12)/$C12*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G12:AB12)/$C12*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G12:AC12)/$C12*IF(AC$5>0,1,0)","v":0},0]
["Група 4 - машини та обладнання",5,10,null,null,null,{"$f":"SUM($G13:G13)/$C13*IF(G$5>0,1,0)","v":15},{"$f":"SUM($G13:H13)/$C13*IF(H$5>0,1,0)","v":39},{"$f":"SUM($G13:I13)/$C13*IF(I$5>0,1,0)","v":39},{"$f":"SUM($G13:J13)/$C13*IF(J$5>0,1,0)","v":39},{"$f":"SUM($G13:K13)/$C13*IF(K$5>0,1,0)","v":39},{"$f":"SUM($G13:L13)/$C13*IF(L$5>0,1,0)","v":39},{"$f":"SUM($G13:M13)/$C13*IF(M$5>0,1,0)","v":39},{"$f":"SUM($G13:N13)/$C13*IF(N$5>0,1,0)","v":39},{"$f":"SUM($G13:O13)/$C13*IF(O$5>0,1,0)","v":39},{"$f":"SUM($G13:P13)/$C13*IF(P$5>0,1,0)","v":39},{"$f":"SUM($G13:Q13)/$C13*IF(Q$5>0,1,0)","v":39},{"$f":"SUM($G13:R13)/$C13*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G13:S13)/$C13*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G13:T13)/$C13*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G13:U13)/$C13*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G13:V13)/$C13*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G13:W13)/$C13*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G13:X13)/$C13*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G13:Y13)/$C13*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G13:Z13)/$C13*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G13:AA13)/$C13*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G13:AB13)/$C13*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G13:AC13)/$C13*IF(AC$5>0,1,0)","v":0},405]
["з них: Електронно-обчислювальні машини, інші машини для автоматичного оброблення інформації, пов'язані з ними засоби зчитування або друку інформації, пов'язані з ними комп'ютерні програми (крім програм, витрати на придбання яких визнаються роялті, та / або програм, які визнаються нематеріальним активів) , інші інформаційні системи, комутатори, маршрутизатори, модулі, модеми, джерела безперебійного живлення та засоби їх підключення до телекомунікаційних мереж, телефони (в тому числі мобільні), мікрофони і раці , Вартість яких перевищує 2500 гривень.",2,10,null,null,null,{"$f":"SUM($G14:G14)/$C14*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G14:H14)/$C14*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G14:I14)/$C14*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G14:J14)/$C14*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G14:K14)/$C14*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G14:L14)/$C14*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G14:M14)/$C14*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G14:N14)/$C14*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G14:O14)/$C14*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G14:P14)/$C14*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G14:Q14)/$C14*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G14:R14)/$C14*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G14:S14)/$C14*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G14:T14)/$C14*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G14:U14)/$C14*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G14:V14)/$C14*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G14:W14)/$C14*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G14:X14)/$C14*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G14:Y14)/$C14*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G14:Z14)/$C14*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G14:AA14)/$C14*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G14:AB14)/$C14*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G14:AC14)/$C14*IF(AC$5>0,1,0)","v":0},0]
["Група 5 - транспортні засоби",5,10,null,null,null,{"$f":"SUM($G15:G15)/$C15*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G15:H15)/$C15*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G15:I15)/$C15*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G15:J15)/$C15*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G15:K15)/$C15*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G15:L15)/$C15*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G15:M15)/$C15*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G15:N15)/$C15*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G15:O15)/$C15*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G15:P15)/$C15*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G15:Q15)/$C15*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G15:R15)/$C15*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G15:S15)/$C15*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G15:T15)/$C15*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G15:U15)/$C15*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G15:V15)/$C15*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G15:W15)/$C15*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G15:X15)/$C15*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G15:Y15)/$C15*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G15:Z15)/$C15*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G15:AA15)/$C15*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G15:AB15)/$C15*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G15:AC15)/$C15*IF(AC$5>0,1,0)","v":0},0]
["Група 6 - інструменти, прилади, інвентар (меблі)",4,10,null,null,null,{"$f":"SUM($G16:G16)/$C16*IF(G$5>0,1,0)","v":7.5},{"$f":"SUM($G16:H16)/$C16*IF(H$5>0,1,0)","v":19.5},{"$f":"SUM($G16:I16)/$C16*IF(I$5>0,1,0)","v":19.5},{"$f":"SUM($G16:J16)/$C16*IF(J$5>0,1,0)","v":19.5},{"$f":"SUM($G16:K16)/$C16*IF(K$5>0,1,0)","v":19.5},{"$f":"SUM($G16:L16)/$C16*IF(L$5>0,1,0)","v":19.5},{"$f":"SUM($G16:M16)/$C16*IF(M$5>0,1,0)","v":19.5},{"$f":"SUM($G16:N16)/$C16*IF(N$5>0,1,0)","v":19.5},{"$f":"SUM($G16:O16)/$C16*IF(O$5>0,1,0)","v":19.5},{"$f":"SUM($G16:P16)/$C16*IF(P$5>0,1,0)","v":19.5},{"$f":"SUM($G16:Q16)/$C16*IF(Q$5>0,1,0)","v":19.5},{"$f":"SUM($G16:R16)/$C16*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G16:S16)/$C16*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G16:T16)/$C16*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G16:U16)/$C16*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G16:V16)/$C16*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G16:W16)/$C16*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G16:X16)/$C16*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G16:Y16)/$C16*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G16:Z16)/$C16*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G16:AA16)/$C16*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G16:AB16)/$C16*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G16:AC16)/$C16*IF(AC$5>0,1,0)","v":0},202.5]
["Група 7 - тварини",6,10,null,null,null,{"$f":"SUM($G17:G17)/$C17*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G17:H17)/$C17*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G17:I17)/$C17*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G17:J17)/$C17*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G17:K17)/$C17*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G17:L17)/$C17*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G17:M17)/$C17*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G17:N17)/$C17*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G17:O17)/$C17*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G17:P17)/$C17*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G17:Q17)/$C17*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G17:R17)/$C17*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G17:S17)/$C17*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G17:T17)/$C17*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G17:U17)/$C17*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G17:V17)/$C17*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G17:W17)/$C17*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G17:X17)/$C17*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G17:Y17)/$C17*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G17:Z17)/$C17*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G17:AA17)/$C17*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G17:AB17)/$C17*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G17:AC17)/$C17*IF(AC$5>0,1,0)","v":0},{"$f":"SUM(G83:AC83)","v":0}]
["Група 8 - багаторічні насадження",10,10,null,null,null,{"$f":"SUM($G18:G18)/$C18*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G18:H18)/$C18*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G18:I18)/$C18*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G18:J18)/$C18*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G18:K18)/$C18*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G18:L18)/$C18*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G18:M18)/$C18*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G18:N18)/$C18*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G18:O18)/$C18*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G18:P18)/$C18*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G18:Q18)/$C18*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G18:R18)/$C18*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G18:S18)/$C18*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G18:T18)/$C18*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G18:U18)/$C18*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G18:V18)/$C18*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G18:W18)/$C18*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G18:X18)/$C18*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G18:Y18)/$C18*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G18:Z18)/$C18*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G18:AA18)/$C18*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G18:AB18)/$C18*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G18:AC18)/$C18*IF(AC$5>0,1,0)","v":0},0]
["Група 9 - інші основні засоби",12,12,null,null,null,{"$f":"SUM($G19:G19)/$C19*IF(G$5>0,1,0)","v":2.0833333333333335},{"$f":"SUM($G19:H19)/$C19*IF(H$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:I19)/$C19*IF(I$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:J19)/$C19*IF(J$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:K19)/$C19*IF(K$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:L19)/$C19*IF(L$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:M19)/$C19*IF(M$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:N19)/$C19*IF(N$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:O19)/$C19*IF(O$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:P19)/$C19*IF(P$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:Q19)/$C19*IF(Q$5>0,1,0)","v":5.416666666666667},{"$f":"SUM($G19:R19)/$C19*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G19:S19)/$C19*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G19:T19)/$C19*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G19:U19)/$C19*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G19:V19)/$C19*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G19:W19)/$C19*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G19:X19)/$C19*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G19:Y19)/$C19*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G19:Z19)/$C19*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G19:AA19)/$C19*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G19:AB19)/$C19*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G19:AC19)/$C19*IF(AC$5>0,1,0)","v":0},56.249999999999993]
["Інші необоротні матеріальні активи:",null,null,null,null,null,{"$f":"SUM(G87:G93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 10 - бібліотечні фонди",{"$f":"B21","v":"—"},"—",null,null,null,{"$f":"G21*IF(G$5>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 11 - малоцінні необоротні активи","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 12 - тимчасові (нетитульні) споруди",5,10,null,null,null,{"$f":"SUM($G23:G23)/$C23*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G23:H23)/$C23*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G23:I23)/$C23*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G23:J23)/$C23*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G23:K23)/$C23*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G23:L23)/$C23*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G23:M23)/$C23*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G23:N23)/$C23*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G23:O23)/$C23*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G23:P23)/$C23*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G23:Q23)/$C23*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G23:R23)/$C23*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G23:S23)/$C23*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G23:T23)/$C23*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G23:U23)/$C23*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G23:V23)/$C23*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G23:W23)/$C23*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G23:X23)/$C23*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G23:Y23)/$C23*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G23:Z23)/$C23*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G23:AA23)/$C23*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G23:AB23)/$C23*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G23:AC23)/$C23*IF(AC$5>0,1,0)","v":0},0]
["Група 13 - природні ресурси","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 14 - інвентарна тара",6,10,null,null,null,{"$f":"SUM($G25:G25)/$C25*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G25:H25)/$C25*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G25:I25)/$C25*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G25:J25)/$C25*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G25:K25)/$C25*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G25:L25)/$C25*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G25:M25)/$C25*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G25:N25)/$C25*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G25:O25)/$C25*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G25:P25)/$C25*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G25:Q25)/$C25*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G25:R25)/$C25*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G25:S25)/$C25*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G25:T25)/$C25*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G25:U25)/$C25*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G25:V25)/$C25*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G25:W25)/$C25*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G25:X25)/$C25*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G25:Y25)/$C25*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G25:Z25)/$C25*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G25:AA25)/$C25*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G25:AB25)/$C25*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G25:AC25)/$C25*IF(AC$5>0,1,0)","v":0},0]
["Група 15 - предмети прокату",5,10,null,null,null,{"$f":"SUM($G26:G26)/$C26*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G26:H26)/$C26*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G26:I26)/$C26*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G26:J26)/$C26*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G26:K26)/$C26*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G26:L26)/$C26*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G26:M26)/$C26*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G26:N26)/$C26*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G26:O26)/$C26*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G26:P26)/$C26*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G26:Q26)/$C26*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G26:R26)/$C26*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G26:S26)/$C26*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G26:T26)/$C26*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G26:U26)/$C26*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G26:V26)/$C26*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G26:W26)/$C26*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G26:X26)/$C26*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G26:Y26)/$C26*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G26:Z26)/$C26*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G26:AA26)/$C26*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G26:AB26)/$C26*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G26:AC26)/$C26*IF(AC$5>0,1,0)","v":0},0]
["Група 16 - довгострокові біологічні активи",7,10,null,null,null,{"$f":"SUM($G27:G27)/$C27*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G27:H27)/$C27*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G27:I27)/$C27*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G27:J27)/$C27*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G27:K27)/$C27*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G27:L27)/$C27*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G27:M27)/$C27*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G27:N27)/$C27*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G27:O27)/$C27*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G27:P27)/$C27*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G27:Q27)/$C27*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G27:R27)/$C27*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G27:S27)/$C27*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G27:T27)/$C27*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G27:U27)/$C27*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G27:V27)/$C27*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G27:W27)/$C27*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G27:X27)/$C27*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G27:Y27)/$C27*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G27:Z27)/$C27*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G27:AA27)/$C27*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G27:AB27)/$C27*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G27:AC27)/$C27*IF(AC$5>0,1,0)","v":0},0]
["Амортизація - кап. Ремонти",null,null,null,null,null,{"$f":"G95+G108","v":0},{"$f":"H95+H108","v":0},0,0,0.19666666666666666,0.19666666666666666,0.19666666666666666,0.29500000000000004,0.29500000000000004,0.29500000000000004,0.29500000000000004,0,0,0,0,0,0,0,0,0,0,0,0,1.77]
[{"$f":"A73","v":"Основні засоби:"},null,null,null,null,null,{"$f":"SUM(G96:G107)","v":0},{"$f":"SUM(H96:H107)","v":0},0,0,0.19666666666666666,0.19666666666666666,0.19666666666666666,0.29500000000000004,0.29500000000000004,0.29500000000000004,0.29500000000000004,0,0,0,0,0,0,0,0,0,0,0,0,1.77]
[{"$f":"A74","v":"Група 1 - земельні ділянки"},{"$f":"B29","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 2 - капітальні витрати на поліпшення землі, не пов'язані з будівництвом","—","—",null,null,null,{"$f":"SUM($G31:G31)/$C31*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G31:H31)/$C31*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G31:I31)/$C31*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G31:J31)/$C31*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G31:K31)/$C31*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G31:L31)/$C31*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G31:M31)/$C31*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G31:N31)/$C31*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G31:O31)/$C31*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G31:P31)/$C31*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G31:Q31)/$C31*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G31:R31)/$C31*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G31:S31)/$C31*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G31:T31)/$C31*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G31:U31)/$C31*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G31:V31)/$C31*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G31:W31)/$C31*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G31:X31)/$C31*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G31:Y31)/$C31*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G31:Z31)/$C31*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G31:AA31)/$C31*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G31:AB31)/$C31*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G31:AC31)/$C31*IF(AC$5>0,1,0)","v":0},0]
["Група 3 - будівлі",15,15,null,null,null,{"$f":"SUM($G32:G32)/$C32*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G32:H32)/$C32*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G32:I32)/$C32*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G32:J32)/$C32*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G32:K32)/$C32*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G32:L32)/$C32*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G32:M32)/$C32*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G32:N32)/$C32*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G32:O32)/$C32*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G32:P32)/$C32*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G32:Q32)/$C32*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G32:R32)/$C32*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G32:S32)/$C32*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G32:T32)/$C32*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G32:U32)/$C32*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G32:V32)/$C32*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G32:W32)/$C32*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G32:X32)/$C32*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G32:Y32)/$C32*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G32:Z32)/$C32*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G32:AA32)/$C32*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G32:AB32)/$C32*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G32:AC32)/$C32*IF(AC$5>0,1,0)","v":0},0]
["споруди",20,20,null,null,null,{"$f":"SUM($G33:G33)/$C33*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G33:H33)/$C33*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G33:I33)/$C33*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G33:J33)/$C33*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G33:K33)/$C33*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G33:L33)/$C33*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G33:M33)/$C33*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G33:N33)/$C33*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G33:O33)/$C33*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G33:P33)/$C33*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G33:Q33)/$C33*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G33:R33)/$C33*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G33:S33)/$C33*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G33:T33)/$C33*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G33:U33)/$C33*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G33:V33)/$C33*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G33:W33)/$C33*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G33:X33)/$C33*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G33:Y33)/$C33*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G33:Z33)/$C33*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G33:AA33)/$C33*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G33:AB33)/$C33*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G33:AC33)/$C33*IF(AC$5>0,1,0)","v":0},0]
["передавальні пристрої",15,15,null,null,null,{"$f":"SUM($G34:G34)/$C34*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G34:H34)/$C34*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G34:I34)/$C34*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G34:J34)/$C34*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G34:K34)/$C34*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G34:L34)/$C34*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G34:M34)/$C34*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G34:N34)/$C34*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G34:O34)/$C34*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G34:P34)/$C34*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G34:Q34)/$C34*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G34:R34)/$C34*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G34:S34)/$C34*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G34:T34)/$C34*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G34:U34)/$C34*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G34:V34)/$C34*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G34:W34)/$C34*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G34:X34)/$C34*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G34:Y34)/$C34*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G34:Z34)/$C34*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G34:AA34)/$C34*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G34:AB34)/$C34*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G34:AC34)/$C34*IF(AC$5>0,1,0)","v":0},0]
["Група 4 - машини та обладнання",10,10,null,null,null,{"$f":"SUM($G35:G35)/$C35*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G35:H35)/$C35*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G35:I35)/$C35*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G35:J35)/$C35*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G35:K35)/$C35*IF(K$5>0,1,0)","v":0.12},{"$f":"SUM($G35:L35)/$C35*IF(L$5>0,1,0)","v":0.12},{"$f":"SUM($G35:M35)/$C35*IF(M$5>0,1,0)","v":0.12},{"$f":"SUM($G35:N35)/$C35*IF(N$5>0,1,0)","v":0.18},{"$f":"SUM($G35:O35)/$C35*IF(O$5>0,1,0)","v":0.18},{"$f":"SUM($G35:P35)/$C35*IF(P$5>0,1,0)","v":0.18},{"$f":"SUM($G35:Q35)/$C35*IF(Q$5>0,1,0)","v":0.18},{"$f":"SUM($G35:R35)/$C35*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G35:S35)/$C35*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G35:T35)/$C35*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G35:U35)/$C35*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G35:V35)/$C35*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G35:W35)/$C35*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G35:X35)/$C35*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G35:Y35)/$C35*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G35:Z35)/$C35*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G35:AA35)/$C35*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G35:AB35)/$C35*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G35:AC35)/$C35*IF(AC$5>0,1,0)","v":0},1.0799999999999998]
["з них: Електронно-обчислювальні машини, інші машини для автоматичного оброблення інформації, пов'язані з ними засоби зчитування або друку інформації, пов'язані з ними комп'ютерні програми (крім програм, витрати на придбання яких визнаються роялті, та / або програм, які визнаються нематеріальним активів) , інші інформаційні системи, комутатори, маршрутизатори, модулі, модеми, джерела безперебійного живлення та засоби їх підключення до телекомунікаційних мереж, телефони (в тому числі мобільні), мікрофони і раці , Вартість яких перевищує 2500 гривень.",5,10,null,null,null,{"$f":"SUM($G36:G36)/$C36*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G36:H36)/$C36*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G36:I36)/$C36*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G36:J36)/$C36*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G36:K36)/$C36*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G36:L36)/$C36*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G36:M36)/$C36*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G36:N36)/$C36*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G36:O36)/$C36*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G36:P36)/$C36*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G36:Q36)/$C36*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G36:R36)/$C36*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G36:S36)/$C36*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G36:T36)/$C36*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G36:U36)/$C36*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G36:V36)/$C36*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G36:W36)/$C36*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G36:X36)/$C36*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G36:Y36)/$C36*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G36:Z36)/$C36*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G36:AA36)/$C36*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G36:AB36)/$C36*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G36:AC36)/$C36*IF(AC$5>0,1,0)","v":0},0]
["Група 5 - транспортні засоби",2,10,null,null,null,{"$f":"SUM($G37:G37)/$C37*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G37:H37)/$C37*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G37:I37)/$C37*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G37:J37)/$C37*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G37:K37)/$C37*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G37:L37)/$C37*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G37:M37)/$C37*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G37:N37)/$C37*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G37:O37)/$C37*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G37:P37)/$C37*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G37:Q37)/$C37*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G37:R37)/$C37*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G37:S37)/$C37*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G37:T37)/$C37*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G37:U37)/$C37*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G37:V37)/$C37*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G37:W37)/$C37*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G37:X37)/$C37*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G37:Y37)/$C37*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G37:Z37)/$C37*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G37:AA37)/$C37*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G37:AB37)/$C37*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G37:AC37)/$C37*IF(AC$5>0,1,0)","v":0},0]
["Група 6 - інструменти, прилади, інвентар (меблі)",5,10,null,null,null,{"$f":"SUM($G38:G38)/$C38*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G38:H38)/$C38*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G38:I38)/$C38*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G38:J38)/$C38*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G38:K38)/$C38*IF(K$5>0,1,0)","v":0.06},{"$f":"SUM($G38:L38)/$C38*IF(L$5>0,1,0)","v":0.06},{"$f":"SUM($G38:M38)/$C38*IF(M$5>0,1,0)","v":0.06},{"$f":"SUM($G38:N38)/$C38*IF(N$5>0,1,0)","v":0.09},{"$f":"SUM($G38:O38)/$C38*IF(O$5>0,1,0)","v":0.09},{"$f":"SUM($G38:P38)/$C38*IF(P$5>0,1,0)","v":0.09},{"$f":"SUM($G38:Q38)/$C38*IF(Q$5>0,1,0)","v":0.09},{"$f":"SUM($G38:R38)/$C38*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G38:S38)/$C38*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G38:T38)/$C38*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G38:U38)/$C38*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G38:V38)/$C38*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G38:W38)/$C38*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G38:X38)/$C38*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G38:Y38)/$C38*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G38:Z38)/$C38*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G38:AA38)/$C38*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G38:AB38)/$C38*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G38:AC38)/$C38*IF(AC$5>0,1,0)","v":0},0.53999999999999992]
["Група 7 - тварини",4,10,null,null,null,{"$f":"SUM($G39:G39)/$C39*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G39:H39)/$C39*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G39:I39)/$C39*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G39:J39)/$C39*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G39:K39)/$C39*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G39:L39)/$C39*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G39:M39)/$C39*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G39:N39)/$C39*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G39:O39)/$C39*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G39:P39)/$C39*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G39:Q39)/$C39*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G39:R39)/$C39*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G39:S39)/$C39*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G39:T39)/$C39*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G39:U39)/$C39*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G39:V39)/$C39*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G39:W39)/$C39*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G39:X39)/$C39*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G39:Y39)/$C39*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G39:Z39)/$C39*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G39:AA39)/$C39*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G39:AB39)/$C39*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G39:AC39)/$C39*IF(AC$5>0,1,0)","v":0},0]
["Група 8 - багаторічні насадження",6,10,null,null,null,{"$f":"SUM($G40:G40)/$C40*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G40:H40)/$C40*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G40:I40)/$C40*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G40:J40)/$C40*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G40:K40)/$C40*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G40:L40)/$C40*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G40:M40)/$C40*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G40:N40)/$C40*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G40:O40)/$C40*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G40:P40)/$C40*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G40:Q40)/$C40*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G40:R40)/$C40*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G40:S40)/$C40*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G40:T40)/$C40*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G40:U40)/$C40*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G40:V40)/$C40*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G40:W40)/$C40*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G40:X40)/$C40*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G40:Y40)/$C40*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G40:Z40)/$C40*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G40:AA40)/$C40*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G40:AB40)/$C40*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G40:AC40)/$C40*IF(AC$5>0,1,0)","v":0},0]
["Група 9 - інші основні засоби",10,10,null,null,null,{"$f":"SUM($G41:G41)/$C41*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G41:H41)/$C41*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G41:I41)/$C41*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G41:J41)/$C41*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G41:K41)/$C41*IF(K$5>0,1,0)","v":1.6666666666666666E-2},{"$f":"SUM($G41:L41)/$C41*IF(L$5>0,1,0)","v":1.6666666666666666E-2},{"$f":"SUM($G41:M41)/$C41*IF(M$5>0,1,0)","v":1.6666666666666666E-2},{"$f":"SUM($G41:N41)/$C41*IF(N$5>0,1,0)","v":2.5000000000000005E-2},{"$f":"SUM($G41:O41)/$C41*IF(O$5>0,1,0)","v":2.5000000000000005E-2},{"$f":"SUM($G41:P41)/$C41*IF(P$5>0,1,0)","v":2.5000000000000005E-2},{"$f":"SUM($G41:Q41)/$C41*IF(Q$5>0,1,0)","v":2.5000000000000005E-2},{"$f":"SUM($G41:R41)/$C41*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G41:S41)/$C41*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G41:T41)/$C41*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G41:U41)/$C41*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G41:V41)/$C41*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G41:W41)/$C41*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G41:X41)/$C41*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G41:Y41)/$C41*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G41:Z41)/$C41*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G41:AA41)/$C41*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G41:AB41)/$C41*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G41:AC41)/$C41*IF(AC$5>0,1,0)","v":0},0.15000000000000002]
["Інші необоротні матеріальні активи:",null,null,null,null,null,{"$f":"SUM(G109:G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 10 - бібліотечні фонди",{"$f":"B42","v":0},0,null,null,null,{"$f":"G43*IF(G$5>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 11 - малоцінні необоротні активи","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 12 - тимчасові (нетитульні) споруди","—","—",null,null,null,{"$f":"SUM($G45:G45)/$C45*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G45:H45)/$C45*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G45:I45)/$C45*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G45:J45)/$C45*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G45:K45)/$C45*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G45:L45)/$C45*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G45:M45)/$C45*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G45:N45)/$C45*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G45:O45)/$C45*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G45:P45)/$C45*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G45:Q45)/$C45*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G45:R45)/$C45*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G45:S45)/$C45*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G45:T45)/$C45*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G45:U45)/$C45*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G45:V45)/$C45*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G45:W45)/$C45*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G45:X45)/$C45*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G45:Y45)/$C45*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G45:Z45)/$C45*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G45:AA45)/$C45*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G45:AB45)/$C45*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G45:AC45)/$C45*IF(AC$5>0,1,0)","v":0},0]
["Група 13 - природні ресурси",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 14 - інвентарна тара","—","—",null,null,null,{"$f":"SUM($G47:G47)/$C47*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G47:H47)/$C47*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G47:I47)/$C47*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G47:J47)/$C47*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G47:K47)/$C47*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G47:L47)/$C47*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G47:M47)/$C47*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G47:N47)/$C47*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G47:O47)/$C47*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G47:P47)/$C47*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G47:Q47)/$C47*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G47:R47)/$C47*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G47:S47)/$C47*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G47:T47)/$C47*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G47:U47)/$C47*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G47:V47)/$C47*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G47:W47)/$C47*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G47:X47)/$C47*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G47:Y47)/$C47*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G47:Z47)/$C47*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G47:AA47)/$C47*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G47:AB47)/$C47*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G47:AC47)/$C47*IF(AC$5>0,1,0)","v":0},0]
["Група 15 - предмети прокату",6,10,null,null,null,{"$f":"SUM($G48:G48)/$C48*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G48:H48)/$C48*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G48:I48)/$C48*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G48:J48)/$C48*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G48:K48)/$C48*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G48:L48)/$C48*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G48:M48)/$C48*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G48:N48)/$C48*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G48:O48)/$C48*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G48:P48)/$C48*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G48:Q48)/$C48*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G48:R48)/$C48*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G48:S48)/$C48*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G48:T48)/$C48*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G48:U48)/$C48*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G48:V48)/$C48*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G48:W48)/$C48*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G48:X48)/$C48*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G48:Y48)/$C48*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G48:Z48)/$C48*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G48:AA48)/$C48*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G48:AB48)/$C48*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G48:AC48)/$C48*IF(AC$5>0,1,0)","v":0},0]
["Група 16 - довгострокові біологічні активи",5,10,null,null,null,{"$f":"SUM($G49:G49)/$C49*IF(G$5>0,1,0)","v":0},{"$f":"SUM($G49:H49)/$C49*IF(H$5>0,1,0)","v":0},{"$f":"SUM($G49:I49)/$C49*IF(I$5>0,1,0)","v":0},{"$f":"SUM($G49:J49)/$C49*IF(J$5>0,1,0)","v":0},{"$f":"SUM($G49:K49)/$C49*IF(K$5>0,1,0)","v":0},{"$f":"SUM($G49:L49)/$C49*IF(L$5>0,1,0)","v":0},{"$f":"SUM($G49:M49)/$C49*IF(M$5>0,1,0)","v":0},{"$f":"SUM($G49:N49)/$C49*IF(N$5>0,1,0)","v":0},{"$f":"SUM($G49:O49)/$C49*IF(O$5>0,1,0)","v":0},{"$f":"SUM($G49:P49)/$C49*IF(P$5>0,1,0)","v":0},{"$f":"SUM($G49:Q49)/$C49*IF(Q$5>0,1,0)","v":0},{"$f":"SUM($G49:R49)/$C49*IF(R$5>0,1,0)","v":0},{"$f":"SUM($G49:S49)/$C49*IF(S$5>0,1,0)","v":0},{"$f":"SUM($G49:T49)/$C49*IF(T$5>0,1,0)","v":0},{"$f":"SUM($G49:U49)/$C49*IF(U$5>0,1,0)","v":0},{"$f":"SUM($G49:V49)/$C49*IF(V$5>0,1,0)","v":0},{"$f":"SUM($G49:W49)/$C49*IF(W$5>0,1,0)","v":0},{"$f":"SUM($G49:X49)/$C49*IF(X$5>0,1,0)","v":0},{"$f":"SUM($G49:Y49)/$C49*IF(Y$5>0,1,0)","v":0},{"$f":"SUM($G49:Z49)/$C49*IF(Z$5>0,1,0)","v":0},{"$f":"SUM($G49:AA49)/$C49*IF(AA$5>0,1,0)","v":0},{"$f":"SUM($G49:AB49)/$C49*IF(AB$5>0,1,0)","v":0},{"$f":"SUM($G49:AC49)/$C49*IF(AC$5>0,1,0)","v":0},{"$f":"SUM(G115:AC115)","v":0}]
["ВСЬОГО АМОРТИЗАЦІЯ",null,null,null,null,null,{"$f":"G72+G94","v":24.583333333333332},{"$f":"H72+H94","v":63.916666666666664},63.916666666666664,63.916666666666664,64.11333333333333,64.11333333333333,64.11333333333333,64.211666666666659,64.211666666666659,64.211666666666659,64.211666666666659,0,0,0,0,0,0,0,0,0,0,0,0,665.5200000000001]
["Ліквідаційна вартість",null,null,null,null,null,{"$f":"G118+G131","v":0},{"$f":"H118+H131","v":0},0,0,0,0,0,0,0,0,0,-12.520000000000044,0,0,0,0,0,0,0,0,0,0,0,-12.520000000000044]
[{"$f":"A95","v":"Основні засоби:"},null,null,null,null,null,{"$f":"SUM(G119:G130)","v":0},{"$f":"SUM(H119:H130)","v":0},0,0,0,0,0,0,0,0,0,-12.520000000000044,0,0,0,0,0,0,0,0,0,0,0,-12.520000000000044]
["Група 1 - земельні ділянки",{"$f":"B29","v":0},0,null,null,null,{"$f":"IF(AND(G$5=0,F$5>0),F52,0)","v":0},{"$f":"IF(AND(H$5=0,G$5>0),G52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 2 - капітальні витрати на поліпшення землі, не пов'язані з будівництвом","—","—",null,null,null,{"$f":"IF(AND(G$5=0,F$5>0),F53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 3 - будівлі",15,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(S$5=0,R$5>0),R54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["споруди",20,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["передавальні пристрої",15,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 4 - машини та обладнання",10,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-14.280000000000044,0,0,0,0,0,0,0,0,0,0,0,-14.280000000000044]
["з них: Електронно-обчислювальні машини, інші машини для автоматичного оброблення інформації, пов'язані з ними засоби зчитування або друку інформації, пов'язані з ними комп'ютерні програми (крім програм, витрати на придбання яких визнаються роялті, та / або програм, які визнаються нематеріальним активів) , інші інформаційні системи, комутатори, маршрутизатори, модулі, модеми, джерела безперебійного живлення та засоби їх підключення до телекомунікаційних мереж, телефони (в тому числі мобільні), мікрофони і раці , Вартість яких перевищує 2500 гривень.",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 5 - транспортні засоби",2,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 6 - інструменти, прилади, інвентар (меблі)",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-7.1400000000000219,0,0,0,0,0,0,0,0,0,0,0,-7.1400000000000219]
["Група 7 - тварини",4,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 8 - багаторічні насадження",6,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 9 - інші основні засоби",10,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,8.9000000000000217,0,0,0,0,0,0,0,0,0,0,0,8.9000000000000217]
["Інші необоротні матеріальні активи:",null,null,null,null,null,{"$f":"SUM(G132:G138)","v":0},{"$f":"SUM(H132:H138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 10 - бібліотечні фонди",{"$f":"B42","v":0},0,null,null,null,{"$f":"IF(AND(G$5=0,F$5>0),F65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 11 - малоцінні необоротні активи","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 12 - тимчасові (нетитульні) споруди","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 13 - природні ресурси",5,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 14 - інвентарна тара","—","—",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 15 - предмети прокату",6,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Група 16 - довгострокові біологічні активи",5,10,null,null,{"$f":"F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
["Примітки:"]
[]
["* В разі якщо в рамках проекту створюються необоротні фонди різних груп ОЗ, то сума капіталізованих витрат розноситься по відповідним групам ОЗ (в деяких випадках, з різними термінами корисного використання)"]
[]
["Первісна вартість об'єкта основних засобів складається з таких витрат:\r\n\r\n"]
[" - суми, що сплачують постачальникам активів та підрядникам за виконання будівельно-монтажних робіт (без непрямих податків);"]
[" - реєстраційні збори, державне мито та аналогічні платежі, що здійснюються у зв'язку з придбанням / отриманням прав на об'єкт основних засобів;"]
[" - суми ввізного мита;"]
[" - суми непрямих податків у зв'язку з придбанням (створенням) основних засобів (якщо вони не відшкодовуються платнику);"]
[" - витрати на страхування ризиків доставки основних засобів;"]
[" - витрати на транспортування, установку, монтаж, налагодження основних засобів;"]
[" - фінансові витрати, включення яких до собівартості кваліфікаційних активів передбачено положеннями (стандартами) бухгалтерського обліку;"]
[" - інші витрати, безпосередньо пов'язані з доведенням основних засобів до стану, придатного для їх використання із запланованою метою."]
[]
["Ліквідаційна вартість - це сума коштів або вартість інших активів, яку підприємство очікує отримати від реалізації (ліквідації) необоротних активів після закінчення строку їх корисного використання (експлуатації), за вирахуванням витрат, пов'язаних з продажем (ліквідацією)"]

{"sheet":"Sensitivity analysis","index":6,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,4,15,4],[19,1,20,1],[19,3,19,13],[43,1,62,3]]}
[]
[null,"Аналіз чутливості"]
[]
[null,"Аналіз беззбитковості"]
[]
[null,"показник","од.виміру","Базові значення показнику","Базові значення NPV, тис.грн.","При якому значені NPV=0","Відхилення показнику, абс.","Відхилення показнику, %","Пов'язані показники:"]
[null,"Ціна на послугу (середня за період прогнозування)","грн./од.",{"$f":"AVERAGE(Net_cost!$F$91:$R$91,Net_cost!$E$10:$R$10,Net_cost!$E$13:$R$13)","v":20544.244944941307},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},19991.976653877911,{"$f":"F7-D7","v":-552.26829106339574},{"$f":"ROUND(IFERROR(G7/D7,\"\"),2)","v":-0.03},{"$f":"1+C21","v":1}]
[null,"Інкрементальний обсяг наданих послуг","од.",{"$f":"(SUM(Net_cost!E84:R84)-SUM(Net_cost!E9:R9))+(SUM(Net_cost!E87:R87)-SUM(Net_cost!E12:R12))+(SUM(Net_cost!E90:R90)-SUM(Net_cost!E15:R15))","v":386},null,350.09090909090901,-35.909090909090992,-0.09,{"$f":"1+C23","v":1}]
[null,"Заробітня платня","грн./год.",{"$f":"AVERAGE(Net_cost!F136:R136,Net_cost!E123:R123,Net_cost!E110:R110)","v":9.5006469051008509},null,13.774279264330294,4.2736323592294436,0.45,{"$f":"1+C25","v":1}]
[null,"Бюджет проекту","тис. грн.",{"$f":"Fin.costs!AB8","v":650},null,730.55888534847372,80.558885348473723,0.12,{"$f":"1+C27","v":1}]
[null,"Витрати на кап. ремонти (капіталізовані і некап.)","тис. грн.",{"$f":"Fin.costs!AB23+Fin.costs!AB25","v":6},null,177.8662022486773,171.8662022486773,28.64,{"$f":"1+C29","v":1}]
[null,"показник 6",null,null,null,null,0,{"$f":"IFERROR(G12/D12,\"\")","v":""},{"$f":"1+C31","v":1}]
[null,"показник 7",null,null,null,null,0,"",{"$f":"1+C33","v":1}]
[null,"показник 8",null,null,null,null,0,"",{"$f":"1+C35","v":1}]
[null,"показник 9",null,null,null,null,0,"",{"$f":"1+C37","v":1}]
[null,"показник 10",null,null,null,null,0,"",{"$f":"1+C39","v":1}]
[]
[null,"Аналіз Чутливості (Spider Graph)"]
[]
[null,"Фактори",null,"NPV (тис.грн.) при зміні факторів на:"]
[null,null,null,{"$f":"E21-0.05","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,{"$f":"I21+0.05","v":0.05},{"$f":"J21+0.05","v":0.1},0.15000000000000002,0.2,0.25]
[null,{"$f":"B7","v":"Ціна на послугу (середня за період прогнозування)"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},-513.55105364463213,-373.1249057326259,-232.69875782061891,-92.272609908612949,48.153538003394267,188.57968591540003,329.00583382740626,469.43198173941335,609.85812965141895,750.2842775634258,890.71042547543266]
[null,null,null,{"$f":"D$21","v":-0.25},{"$f":"E$21","v":-0.2},-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B8","v":"Інкрементальний обсяг наданих послуг"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},-116.28557036638335,-50.851235316784148,19.624912219514659,96.454160972963464,134.91627826961206,188.57968591540003,192.19407492501529,234.22973116741355,290.17562207861272,336.03906066429681,397.89985676814649]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B9","v":"Заробітня платня"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},229.64512106350182,221.43203403388148,213.21894700426105,205.00585997464086,196.79277294502037,188.57968591540003,180.36659888577972,172.15351185615921,163.94042482653856,155.72733779691856,147.51425076729797]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B10","v":"Бюджет проекту"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},324.68127730310005,297.46095902556016,270.2406407480201,243.02032247048007,215.80000419294001,188.57968591540003,161.35936763785995,134.13904936031989,106.9187310827801,79.698412805239741,52.478094527699746]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B11","v":"Витрати на кап. ремонти (капіталізовані і некап.)"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},189.17031277419292,189.0521874024343,188.93406203067576,188.81593665891725,188.69781128715863,188.57968591540003,188.46156054364141,188.3434351718829,188.22530980012428,188.10718442836571,187.98905905660698]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B12","v":"показник 6"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B13","v":"показник 7"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B14","v":"показник 8"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B15","v":"показник 9"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003]
[null,null,null,{"$f":"D$21","v":-0.25},-0.2,-0.15000000000000002,-0.1,-0.05,0,0.05,0.1,0.15000000000000002,0.2,0.25]
[null,{"$f":"B16","v":"показник 10"},{"$f":"Cash_Flow!$F$42","v":188.57968591540003},188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003,188.57968591540003]
[]
[null,"Висновки за результатами аналізу чутливості"]

{"sheet":"directory","index":7,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Показник","опис","Одиниці виміру",2017,2018,{"$f":"E1+1","v":2019},{"$f":"F1+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Індекс промислових цін UAH (PPI), % ",null,"PPI UAH (%) ",0.18999999999999995,3.6999999999999922E-2,-1.0000000000000009E-3,0.17100000000000004,0.3600000000000001,0.20500000000000007,0.26400000000000001,0.12400000000000011,9.2781433215955111E-2,7.7597305402703709E-2,6.8345110188495983E-2,6.3192629483866058E-2,6.3354593513873958E-2,6.2888946927601053E-2]
["Середня місячна заробітня (UAH) ",null,"Avg. montly salary (UAH) ",7105,8629,9540,10537,11509.866985050001,12511.921759701947,13603.287898305884,14783.373123483918,16065.830741946145,17459.541558809971,18974.156789036733,20620.164890485667,22408.964194735297,24352.941838628583]
["Середня заробітня плата на годину (UAH)",null,"Avg. hourly salary (UAH) ",{"$f":"D3/52/40","v":3.4158653846153846},{"$f":"E3/52/40","v":4.1485576923076923},4.5865384615384617,5.0658653846153845,5.5335898966586541,6.0153469998567051,6.5400422588009048,7.1073909247518845,7.7239570874741075,8.3940103648124857,9.1221907639599671,9.9135408127334941,10.773540478238123,11.70814511472528]
["Індекс росту заробітної плати",null,"Avg. annual salary, index",null,{"$f":"E3/D3","v":1.2144968332160451},{"$f":"F3/E3","v":1.1055742264457062},1.1045073375262056,1.09232865,1.0870605,1.0872260999999999,1.0867499999999999,1.0867499999999999,1.0867499999999999,1.0867499999999999,1.0867499999999999,1.0867499999999999,1.0867499999999999]
[]
["Загальна система оподаткування","Ставка податку на прибуток","%",0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
["Спрощена система оподаткування. 3-я група ","Ставка податку на прибуток","%",null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Спрощена система оподаткування. 3-я група ","Ліміт доходів для 3-ої групи","тис. грн./рік",null,{"$f":"4999999.99/1000","v":4999.9999900000003},{"$f":"4999999.99/1000","v":4999.9999900000003},4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003,4999.9999900000003]

{"sheet":"Servises","index":8,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Назва послуги","Стислий опис",null,"Трудовитрати на виконання одиниці послуги, людино-годин","Вид послуги \n(соціальна, комерційна)","тариф для компенсації витрат, грн / год","Собівартість послуги, тис. грн.",null,"Ринкова вартість послуги, тис. грн.","Замовник",null,"Кількість послуг наданих у 2017 р., од.","Вартість наданих послуг, тис.грн."]
[null,"Пошук та залучення інвестицій","Замовнику пропонується комплексна послуга із оцінки та вибору джерел фінансування, розробки, подачі та узгодження всіх необхідних документів до моменту отримання інвестицій."]
[null,"Тематичне навчання","Проведення тематичних тренінгів, семінарів та інших навчальних заходів стосовно тематики підвищення енергоефективності."]
[null,"Технічний супровід реалізації проектів","Замовнику гарантується правильно встановлене (змонтоване) обладнання в рамках реалізації енергоефективного проекту. Незалежність Виконавця від постачальника обладнання дозволяє ефективно вибирати як постачальників енергоефективних рішень так і їх монтажників."]
[null,"Впровадження енергетичного моніторингу та менеджменту","Впровадження в муніципалітеті системи енергетичного моніторингу на базі запропонованого програмного забезпечення з навчанням та контролем Виконавця та впровадження енергетичного менеджменту, наприклад, відповідно ISO 50001."]
[null,"Енергетичний аудит","Проведення всіх видів енергетичних аудитів, зокрема експрес-енергоаудит, інструментальний енергоаудит, інвестиційний енергоаудит (використовуються для стратегічного планування енергетичної модернізації) тощо."]
[null,"Розробка ТЕО","Розробка технічно-економічного обґрунтування проекту робиться вже під запланований (попередньо відібраний) проект. Задача компанії-виконавця зводиться до коректного розрахунку всіх економічних і технічних показників енергоефективного проекту."]
[null,"Розробка бізнес-планів","Послуга з розробки бізнес-планів в основному надається Замовникам, які планують залучити фінансування від міжнародних спеціалізованих програм. В послугу входить розробка самого бізнес-плану, його узгодження із кредитно-донорською організацією. Результатом роботи компанії має стати отримання Замовником фінансування по обраній програмі."]
[null,"Тепловізійна зйомка","Тепловізійна зйомка як послуга інколи користується попитом для визначення втрат енергії в будівлях."]
[null,"Енергосервісні контракти","Розробка та впровадження енергоефективних проектів приватним інвесторам на засадах енергосервісного контракту, коли інвестор повертає вкладені інвестиції за рахунок отриманої економії."]