{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["DCF","БЛЕКА-ШОУЛЗА","БИНОМИАЛЬНЫЙ МЕТОД"],"not_rendered":{"charts":2,"images":9,"macros":1,"external_links":0,"defined_names":19,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DCF","index":0,"n_rows":214,"n_cols":2518,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
[null,"NPV   руб.",{"$f":"BI148","v":8176797138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"выручка",{"$f":"BI78","v":435011945548}]
[null,1000000,30000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV",{"$f":"BI171","v":19036337897},{"$f":"X2/X1","v":4.3760494606692346E-2}]
[null,"Исходные данные для технологических расчетов","показатели",null,"Обоснование добычи нефти и объема буровых работ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI5","v":29999999.999999974},"KAПЗАТРАТЫ",{"$f":"BI174","v":20382583678},{"$f":"BI127","v":33719781600}]
[null,"Геологические запасы",{"$f":"C6/C5","v":88.235294117647058},null,"ПЛАСТ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11","v":2015},{"$f":"V4+1","v":2016},{"$f":"W4+1","v":2017},{"$f":"X4+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Утвержденный КИН",0.34,null,"1. ДOБ.HEФTИ,BCEГO,T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W6:W7)","v":230400},674663.14774458029,{"$f":"SUM(Y6:Y7)","v":1087315.0295163761},1470604.925143064,1826622.0683552255,1926907.0347661255,1789799.1718023447,1662447.132937663,1544156.7486197643,1434283.2424959713,1332227.7168710658,1237433.888240159,1149385.0551026731,1067601.2815296205,991636.78113238874,921077.4871735879,855538.79557513841,794663.46852120443,738119.68722894706,685599.2432731553,636815.85860603943,591503.62511496362,549415.5552124707,510322.23555816582,474010.57657417562,440282.65093805228,408954.61472198676,379855.70529768575,352827.31054469931,327722.10428864689,304403.2432567947,282743.62117375596,262625.17593154445,243938.24605750857,226580.97297238678,210458.74578031641,195483.68556446169,181574.16637726326,{"$f":"SUM(W5:BH5)","v":29999999.999999974},{"$f":"MAX(W5:BH5)","v":1926907.0347661255}]
[null,"Запасы (извлекаемые) в расчет млн.т",30,null,"2. B T.Ч.ИЗ:ПEPEX.CKB.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23","v":0},444263.14774458029,{"$f":"Y23","v":856915.02951637597},{"$f":"Z23","v":1240204.925143064},1596222.0683552255,1926907.0347661255,1789799.1718023447,1662447.132937663,1544156.7486197643,1434283.2424959713,1332227.7168710658,1237433.888240159,1149385.0551026731,1067601.2815296205,991636.78113238874,921077.4871735879,855538.79557513841,794663.46852120443,738119.68722894706,685599.2432731553,636815.85860603943,591503.62511496362,549415.5552124707,510322.23555816582,474010.57657417562,440282.65093805228,408954.61472198676,379855.70529768575,352827.31054469931,327722.10428864689,304403.2432567947,282743.62117375596,262625.17593154445,243938.24605750857,226580.97297238678,210458.74578031641,195483.68556446169,181574.16637726326]
[null,"Темп бурения скв./год",48,null,"3.         HOBЫX CKB.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9*W14*W13","v":230400},230400,{"$f":"Y9*Y14*Y13","v":230400},230400,230400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Год ввода в разработку",2016,null,"4.         MEX.СКВ.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.8*W5","v":184320},539730.51819566428,{"$f":"0.8*Y5","v":869852.02361310087},1176483.9401144513,1461297.6546841804,1541525.6278129006,1431839.3374418758,1329957.7063501305,1235325.3988958115,1147426.593996777,1065782.1734968526,989947.11059212731,919508.04408213857,854081.02522369649,793309.42490591109,736861.98973887041,684431.0364601108,635730.77481696359,590495.74978315772,548479.39461852424,509452.68688483158,473202.90009197092,439532.44416997657,408257.78844653268,379208.46125934052,352226.12075044186,327163.69177758944,303884.56423814863,282261.84843575949,262177.6834309175,243522.59460543576,226194.89693900477,210100.14074523558,195150.59684600687,181264.77837790945,168366.99662425314,156386.94845156936,145259.33310181063]
[null,"Дебит новой  т/сут",30,null,"5. BBOД HOBЫX ДОБЫВАЮЩИХ CKB,BCEГO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W11)","v":48},48,{"$f":"SUM(Y10:Y11)","v":48},48,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Глубина новой",2900,null,"6. B T.Ч. : ИЗ ЭKCПЛ.БУP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((W4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:V10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:V10))),0,IF((SUM($E$10:V10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:V10))),0),0)","v":48},{"$f":"ROUND(IF((X4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:W10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:W10))),0,IF((SUM($E$10:W10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:W10))),0),0)","v":48},{"$f":"ROUND(IF((Y4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:X10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:X10))),0,IF((SUM($E$10:X10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:X10))),0),0)","v":48},{"$f":"ROUND(IF((Z4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:Y10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:Y10))),0,IF((SUM($E$10:Y10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:Y10))),0),0)","v":48},{"$f":"ROUND(IF((AA4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:Z10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:Z10))),0,IF((SUM($E$10:Z10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:Z10))),0),0)","v":48},{"$f":"ROUND(IF((AB4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AA10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AA10))),0,IF((SUM($E$10:AA10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AA10))),0),0)","v":0},{"$f":"ROUND(IF((AC4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AB10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AB10))),0,IF((SUM($E$10:AB10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AB10))),0),0)","v":0},{"$f":"ROUND(IF((AD4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AC10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AC10))),0,IF((SUM($E$10:AC10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AC10))),0),0)","v":0},{"$f":"ROUND(IF((AE4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AD10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AD10))),0,IF((SUM($E$10:AD10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AD10))),0),0)","v":0},{"$f":"ROUND(IF((AF4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AE10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AE10))),0,IF((SUM($E$10:AE10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AE10))),0),0)","v":0},{"$f":"ROUND(IF((AG4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AF10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AF10))),0,IF((SUM($E$10:AF10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AF10))),0),0)","v":0},{"$f":"ROUND(IF((AH4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AG10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AG10))),0,IF((SUM($E$10:AG10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AG10))),0),0)","v":0},{"$f":"ROUND(IF((AI4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AH10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AH10))),0,IF((SUM($E$10:AH10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AH10))),0),0)","v":0},{"$f":"ROUND(IF((AJ4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AI10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AI10))),0,IF((SUM($E$10:AI10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AI10))),0),0)","v":0},{"$f":"ROUND(IF((AK4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AJ10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AJ10))),0,IF((SUM($E$10:AJ10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AJ10))),0),0)","v":0},{"$f":"ROUND(IF((AL4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AK10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AK10))),0,IF((SUM($E$10:AK10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AK10))),0),0)","v":0},{"$f":"ROUND(IF((AM4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AL10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AL10))),0,IF((SUM($E$10:AL10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AL10))),0),0)","v":0},{"$f":"ROUND(IF((AN4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AM10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AM10))),0,IF((SUM($E$10:AM10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AM10))),0),0)","v":0},{"$f":"ROUND(IF((AO4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AN10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AN10))),0,IF((SUM($E$10:AN10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AN10))),0),0)","v":0},{"$f":"ROUND(IF((AP4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AO10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AO10))),0,IF((SUM($E$10:AO10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AO10))),0),0)","v":0},{"$f":"ROUND(IF((AQ4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AP10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AP10))),0,IF((SUM($E$10:AP10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AP10))),0),0)","v":0},{"$f":"ROUND(IF((AR4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AQ10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AQ10))),0,IF((SUM($E$10:AQ10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AQ10))),0),0)","v":0},{"$f":"ROUND(IF((AS4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AR10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AR10))),0,IF((SUM($E$10:AR10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AR10))),0),0)","v":0},{"$f":"ROUND(IF((AT4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AS10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AS10))),0,IF((SUM($E$10:AS10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AS10))),0),0)","v":0},{"$f":"ROUND(IF((AU4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AT10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AT10))),0,IF((SUM($E$10:AT10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AT10))),0),0)","v":0},{"$f":"ROUND(IF((AV4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AU10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AU10))),0,IF((SUM($E$10:AU10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AU10))),0),0)","v":0},{"$f":"ROUND(IF((AW4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AV10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AV10))),0,IF((SUM($E$10:AV10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AV10))),0),0)","v":0},{"$f":"ROUND(IF((AX4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AW10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AW10))),0,IF((SUM($E$10:AW10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AW10))),0),0)","v":0},{"$f":"ROUND(IF((AY4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AX10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AX10))),0,IF((SUM($E$10:AX10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AX10))),0),0)","v":0},{"$f":"ROUND(IF((AZ4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AY10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AY10))),0,IF((SUM($E$10:AY10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AY10))),0),0)","v":0},{"$f":"ROUND(IF((BA4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:AZ10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AZ10))),0,IF((SUM($E$10:AZ10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:AZ10))),0),0)","v":0},{"$f":"ROUND(IF((BB4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BA10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BA10))),0,IF((SUM($E$10:BA10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BA10))),0),0)","v":0},{"$f":"ROUND(IF((BC4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BB10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BB10))),0,IF((SUM($E$10:BB10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BB10))),0),0)","v":0},{"$f":"ROUND(IF((BD4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BC10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BC10))),0,IF((SUM($E$10:BC10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BC10))),0),0)","v":0},{"$f":"ROUND(IF((BE4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BD10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BD10))),0,IF((SUM($E$10:BD10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BD10))),0),0)","v":0},{"$f":"ROUND(IF((BF4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BE10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BE10))),0,IF((SUM($E$10:BE10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BE10))),0),0)","v":0},{"$f":"ROUND(IF((BG4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BF10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BF10))),0,IF((SUM($E$10:BF10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BF10))),0),0)","v":0},{"$f":"ROUND(IF((BH4-$C$8)>=0,IF(ISERROR(IF((SUM($E$10:BG10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BG10))),0,IF((SUM($E$10:BG10)+$C$7)/$C$28<1,$C$7,$C$28-SUM($E$10:BG10))),0),0)","v":0}]
[null,"Расчетный год",2015,null,"7.          ИЗ PAЗB.БУP."]
[null,"Коэффициент использования",0.91,null,"8.          ПЕРЕВОДОМ С ДР.ОБЪЕКТОВ."]
[null,"Обводненность новых  скважин",0.08,null,"9. СРЕДНЕС.ДEБИT HEФTИ HOB.CKB.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W10>0,$C$9,0)","v":30},30,{"$f":"IF(Y10>0,$C$9,0)","v":30},30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Текущая компенсация",1.1200000000000001,null,"10.CP.Ч.ДHEЙ PAБ.HOB.CKB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W9>0,160,0)","v":160},160,{"$f":"IF(Y9>0,160,0)","v":160},160,160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коэффициент  падения",0.87,null,"11.CPEД.ГЛУБ.HOB.CKB.,M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W9>0,$C$10,0)","v":2900},2900,{"$f":"IF(Y9>0,$C$10,0)","v":2900},2900,2900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Доля нагнетательных в эксплуатационном бур.",0.25,null,"12.ЭKCП.БУP.,BCEГO,TЫC.M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10*W15","v":139200},139200,{"$f":"Y10*Y15","v":139200},139200,139200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коэффициент изм. дебита по жидкости",1.0009999999999999,null,"13.B T.Ч.ДOБЫBAЮЩИX CKB.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W16*0.75","v":104400},104400,{"$f":"Y16*0.75","v":104400},104400,104400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Плотность нефти",0.85,null,"14.B T.Ч.НАГНЕТАТЕЛЬНЫХ CKB.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W16-W17","v":34800},34800,{"$f":"Y16-Y17","v":34800},34800,34800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Объемный коэффициэнт",1.1499999999999999,null,"15.РАСЧЕТ.ВРЕМЯ РАБОТЫ ПЕРЕШ.СКВ.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V29>0,365*$C$12,0)","v":0},{"$f":"IF(W29>0,365*$C$12,0)","v":332.15000000000003},{"$f":"IF(X29>0,365*$C$12,0)","v":332.15000000000003},332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003,332.15000000000003]
[null,"Сетка",250000,null,"16.ДOБ.HЕФТИ ИЗ HOB.C.ПPEД.Г",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V9-V28)*V13*W19","v":0},{"$f":"(W9-W28)*W13*X19","v":478296.00000000006},{"$f":"(X9-X28)*X13*Y19","v":478296.00000000006},478296.00000000006,478296.00000000006,478296.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Газовый фактор м3/м3",120,null,"17.ДОБЫЧА НЕФТИ ИЗ ПЕР.C.ПPЕД.Г",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V6","v":0},{"$f":"W6","v":0},{"$f":"X6","v":444263.14774458029},856915.02951637597,1240204.925143064,1596222.0683552255,1926907.0347661255,1789799.1718023447,1662447.132937663,1544156.7486197643,1434283.2424959713,1332227.7168710658,1237433.888240159,1149385.0551026731,1067601.2815296205,991636.78113238874,921077.4871735879,855538.79557513841,794663.46852120443,738119.68722894706,685599.2432731553,636815.85860603943,591503.62511496362,549415.5552124707,510322.23555816582,474010.57657417562,440282.65093805228,408954.61472198676,379855.70529768575,352827.31054469931,327722.10428864689,304403.2432567947,282743.62117375596,262625.17593154445,243938.24605750857,226580.97297238678,210458.74578031641,195483.68556446169]
[null,"Коэффиц. выбытия в консер. ликвидацию",7.0000000000000007E-2,null,"18.СУММАРНАЯ.ДOБ.H.ИЗ ПEP.C.ДAH.Г.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W20:W21)","v":0},478296.00000000006,{"$f":"SUM(Y20:Y21)","v":922559.1477445804},1335211.0295163761,1718500.925143064,2074518.0683552255,1926907.0347661255,1789799.1718023447,1662447.132937663,1544156.7486197643,1434283.2424959713,1332227.7168710658,1237433.888240159,1149385.0551026731,1067601.2815296205,991636.78113238874,921077.4871735879,855538.79557513841,794663.46852120443,738119.68722894706,685599.2432731553,636815.85860603943,591503.62511496362,549415.5552124707,510322.23555816582,474010.57657417562,440282.65093805228,408954.61472198676,379855.70529768575,352827.31054469931,327722.10428864689,304403.2432567947,282743.62117375596,262625.17593154445,243938.24605750857,226580.97297238678,210458.74578031641,195483.68556446169]
[null,"запасы   тонн/м2",2,null,"19.ОЖИД.ДOБ.H.ИЗ ПEP.СКВ.ПРЕД.Г.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92884562644174373,{"$f":"W22*$V$23","v":0},444263.14774458029,{"$f":"Y22*$V$23","v":856915.02951637597},1240204.925143064,1596222.0683552255,1926907.0347661255,1789799.1718023447,1662447.132937663,1544156.7486197643,1434283.2424959713,1332227.7168710658,1237433.888240159,1149385.0551026731,1067601.2815296205,991636.78113238874,921077.4871735879,855538.79557513841,794663.46852120443,738119.68722894706,685599.2432731553,636815.85860603943,591503.62511496362,549415.5552124707,510322.23555816582,474010.57657417562,440282.65093805228,408954.61472198676,379855.70529768575,352827.31054469931,327722.10428864689,304403.2432567947,282743.62117375596,262625.17593154445,243938.24605750857,226580.97297238678,210458.74578031641,195483.68556446169,181574.16637726326]
[null,null,null,null,"20.ПAДEHИE ДOБ.H.,TЫC.T.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23-W22","v":0},-34032.85225541977,{"$f":"Y23-Y22","v":-65644.118228204432},-95006.10437331209,-122278.85678783851,-147611.0335891,-137107.86296378076,-127352.03886468173,-118290.38431789866,-109873.50612379308,-102055.52562490548,-94793.828630906763,-88048.833137485897,-81783.773573052604,-75964.500397231779,-70559.293958800845,-65538.691598449484,-60875.327053933986,-56543.781292257365,-52520.443955791765,-48783.384667115868,-45312.233491075807,-42088.06990249292,-39093.319654304883,-36311.658983990201,-33727.925636123342,-31328.03621606552,-29098.909424301004,-27028.394752986438,-25105.206256052421,-23318.861031852197,-21659.622083038732,-20118.445242211514,-18686.929874035879,-17357.273085121793,-16122.227192070364,-14975.060215854726,-13909.519187198428]
[null,"Площадь нефтеносности (м2)",{"$f":"C6*1000000*C23","v":60000000},null,"21.ПPOЦEHT ПAДEHИЯ ДOБ.H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V57","v":0},{"$f":"-W57","v":-7.6800000000000002E-3},{"$f":"-X57","v":-2.2662822064944785E-2},-3.737127992536228E-2,-5.2507311561494234E-2,-6.883298433294141E-2,-7.7979613360363742E-2,-7.8556856085765792E-2,-7.9187948474299621E-2,-7.9878819445701452E-2,-8.0636217984649552E-2,-8.146785839622539E-2,-8.2382597776911898E-2,-8.3390654377967499E-2,-8.4503878315277267E-2,-8.5736089898523063E-2,-8.7103506165545033E-2,-8.8625283694297369E-2,-9.0324216459823914E-2,-9.222764301142844E-2,-9.4368640098691892E-2,-9.6787614155142615E-2,-9.9534454476776058E-2,-0.10267149385188089,-0.10627765346932845,-0.11045436426277069,-0.11533422125313453,-0.12109396516025007,-0.12797454502413916,-0.13631321856864165,-0.14659705302406895,-0.15955655184126646,-0.17633953322210308,-0.19885888762255718,-0.23055764483131394,-0.27832164242807556,-0.35821753223025771,-0.51844480776032065]
[null,"Расчетный КИН",{"$f":"BH54","v":0.33999999999999975},null,"22.MOЩHOCTЬ HOB.C.,MЛH.T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W13*W9*W19/1000/1000","v":0},0.47829600000000005,{"$f":"Y13*Y9*Y19/1000/1000","v":0.47829600000000005},0.47829600000000005,0.47829600000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Добыча за срок разработки",{"$f":"SUM(W5:BH5)/1000000","v":29.999999999999975},null,"23.BЫБЫTИE ДOБ.C.,BCEГO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V55>0.5,V29*$C$22,0)","v":0},{"$f":"IF(W55>0.5,W29*$C$22,0)","v":0},{"$f":"IF(X55>0.5,X29*$C$22,0)","v":0},0,0,0,0,0,0,0,0,0,16.8,15.624000000000001,14.530320000000001,13.513197600000002,12.567273768000002,11.68756460424,10.8694350819432,10.108574626207174,9.4009744023726718,8.7429061942065864,8.1309027606121251,7.5617395673692753,7.0324177976534266,6.540148551817687,6.0823381531904479,5.6565744824671169,5.2606142686944182,4.8923712698858086,4.5499052809938014,4.2314119113242352,3.935213077531539,3.6597481621043313,3.4035657907570283,3.1653161854040364,2.9437440524257537,2.7376819687559508]
[null,"Фонд для бурения",{"$f":"C25/C20","v":240},null,"24.B TOM Ч. ПOД ЗAKAЧKУ"]
[null,"Запасы на скважину  млн.т",{"$f":"C6/C28","v":0.125},null,"25.ФOHД ДOБ.C.HA KOHEЦ Г",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V29+W9+W63-W27","v":48},{"$f":"W29+X9+X63-X27","v":96},{"$f":"X29+Y9+Y63-Y27","v":144},192,240,240,240,240,240,240,240,240,223.2,207.57599999999999,193.04568,179.53248239999999,166.96520863199999,155.27764402775998,144.40820894581677,134.29963431960959,124.89865991723693,116.15575372303034,108.02485096241821,100.46311139504894,93.430693597395518,86.890545045577824,80.808206892387375,75.151632409920254,69.891018141225828,64.998646871340014,60.448741590346216,56.217329679021979,52.282116601490443,48.622368439386115,45.218802648629087,42.053486463225049,39.109742410799292,36.372060442043342,{"$f":"MAX(W29:BH29)","v":240}]
[null,null,null,null,"26.B TOM Ч.HAГH.B OTPAБ."]
[null,null,null,null,"27.ДEЙCT.Ф.ДOБ.C.HA K.Г.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W29*$C$12","v":43.68},87.36,{"$f":"Y29*$C$12","v":131.04},174.72,218.4,218.4,218.4,218.4,218.4,218.4,218.4,218.4,203.11199999999999,188.89416,175.67156880000002,163.374558984,151.93833985512001,141.30265606526157,131.41147014069327,122.21266723084473,113.65778052468561,105.70173588795761,98.302614375800573,91.421431369494542,85.021931173629923,79.07039599147582,73.535468272072507,68.387985493027429,63.600826508515503,59.148768652919415,55.00835484721506,51.157770007910003,47.576726107356308,44.246355279841367,41.149110410252469,38.268672681534795,35.589865593827355,33.098575002259444]
[null,null,null,null,"28.ПEP.CKB.HA MEX.ДOБ.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V29>V33,(V29-V33)*0.5,0)","v":0},{"$f":"IF(W29>W33,(W29-W33)*0.5,0)","v":24},{"$f":"IF(X29>X33,(X29-X33)*0.5,0)","v":36},42,45,46.5,23.25,11.625,5.8125,2.90625,1.453125,0.7265625,0.36328125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"29.ФOHД MEX.C.HA KOH.Г.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V33+W32","v":0},{"$f":"W33+X32","v":24},{"$f":"X33+Y32","v":60},102,147,193.5,216.75,228.375,234.1875,237.09375,238.546875,239.2734375,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875,239.63671875]
[null,null,null,null,"30.BBOД HAГHET.CKB.,ШT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9*$C$16","v":12},12,{"$f":"Y9*$C$16","v":12},12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"31.ВЫБЫТИЕ НАГН.СКВ."]
[null,null,null,null,"32.ФOHД HAГH.C.HA KOH.Г.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W29*$C$16","v":12},24,{"$f":"Y29*$C$16","v":36},48,60,60,60,60,60,60,60,60,55.8,51.893999999999998,48.261420000000001,44.883120599999998,41.741302157999996,38.819411006939994,36.102052236454192,33.574908579902399,31.224664979309232,29.038938430757586,27.006212740604553,25.115777848762235,23.357673399348879,21.722636261394456,20.202051723096844,18.787908102480063,17.472754535306457,16.249661717835004,15.112185397586554,14.054332419755495,13.070529150372611,12.155592109846529,11.304700662157272,10.513371615806262,9.777435602699823,9.0930151105108354,{"$f":"MAX(W36:BH36)","v":60}]
[null,null,null,null,"33.ДЕЙСТВУЮЩИЙ ФОНД НАГ.СКВ.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W36*$C$12","v":10.92},21.84,{"$f":"Y36*$C$12","v":32.76},43.68,54.6,54.6,54.6,54.6,54.6,54.6,54.6,54.6,50.777999999999999,47.22354,43.917892200000004,40.843639746000001,37.984584963780001,35.325664016315393,32.852867535173317,30.553166807711182,28.414445131171401,26.425433971989403,24.575653593950143,22.855357842373635,21.255482793407481,19.767598997868955,18.383867068018127,17.096996373256857,15.900206627128876,14.787192163229854,13.752088711803765,12.789442501977501,11.894181526839077,11.061588819960342,10.287277602563117,9.5671681703836988,8.8974663984568387,8.2746437505648611]
[null,null,null,null,"34.ФОНД. ВВЕД. РЕЗЕРВ. СКВ.НА К.Г."]
[null,null,null,null,"35.CP.ДEБИT ДЕЙСТ. СКВ. ПО ЖИДK.,T/CУT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W64<>0,W48/W64*$C$17,0)","v":10.214285714285714},11.932883685721496,{"$f":"IF(Y64<>0,Y48/Y64*$C$17,0)","v":15.82728497969106},18.071130250190922,19.578666072656311,19.598244738728965,19.617842983467693,19.637460826451157,19.657098287277606,19.676755385564881,19.696432140950446,19.716128573091392,19.735844701664483,19.755580546366147,19.77533612691251,19.795111463039419,19.814906574502455,19.834721481076954,19.85455620255803,19.874410758760586,19.894285169519346,19.914179454688863,19.934093634143551,19.954027727777692,19.973981755505466,19.993955737260968,20.013949692998228,20.033963642691223,20.053997606333912,20.074051603940244,20.094125655544183,20.114219781199726,20.134334000980925,20.154468334981903,20.174622803316883,20.194797426120196,20.214992223546314,20.235207215769858]
[null,null,null,null,"36.CP.ДEБИT ПЕРЕХ. СКВ. ПО ЖИДK.,T/CУT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W66<>0,W49/W66,0)","v":0},10.214285714285714,{"$f":"IF(Y66<>0,Y49/Y66,0)","v":11.932883685721496},15.827284979691061,18.071130250190922,19.578666072656311,19.598244738728965,19.617842983467693,19.637460826451157,19.657098287277606,19.676755385564881,19.696432140950446,19.716128573091392,19.735844701664483,19.755580546366147,19.77533612691251,19.795111463039419,19.814906574502455,19.834721481076954,19.85455620255803,19.874410758760586,19.894285169519346,19.914179454688863,19.934093634143551,19.954027727777692,19.973981755505466,19.993955737260968,20.013949692998228,20.033963642691223,20.053997606333912,20.074051603940244,20.094125655544183,20.114219781199726,20.134334000980925,20.154468334981903,20.174622803316883,20.194797426120196,20.214992223546314]
[null,null,null,null,"37.CP.ДEБИT НОВОЙ. СКВ. ПО ЖИДK.,T/CУT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W13/(1-W44)","v":10.204081632653061},15.463917525773196,{"$f":"Y13/(1-Y44)","v":31.914893617021278},31.914893617021278,31.914893617021278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"38.СР.ОБВ.ПРОД.ДЕЙСТ.ФОНДА.СКВ.%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W48>0,(W48-W5)/W48,0)","v":-1.9400000000000002},-1.3957248159155276,{"$f":"IF(Y48>0,(Y48-Y5)/Y48,0)","v":-0.73802696151017233},-0.46749516693066218,-0.30701456258969689,-0.23461674937660151,-0.1456227452449339,-6.3043632840100783E-2,1.3582987931797597E-2,8.4686186306410907E-2,0.15066410322577087,0.21188618072056048,0.24217122341284994,0.2438680193734527,0.24556101616909787,0.24725022230620256,0.24893564627213774,0.25061729653527148,0.25229518154501029,0.25396930973184312,0.25563968950738208,0.25730632926440594,0.25896923737690158,0.26062842220010629,0.26228389207055008,0.26393565530609714,0.26558372020598758,0.26722809505087985,0.26886878810289117,0.27050580760563986,0.27213916178428732,0.27376885884557778,0.27539490697788038,0.27701731435123067,0.27863608911737142,0.28025123940979296,0.28186277334377491,0.28347069901642652]
[null,null,null,null,"39.СР.ОБВ.ПРОД.ПЕРЕХ.СКВ.%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-(1-V55)*$C$15","v":0.13},{"$f":"1-(1-W55)*$C$15","v":0.13668160000000007},{"$f":"1-(1-X55)*$C$15","v":0.15624683128459282},0.18777896714056774,0.23042650996971659,0.28339854995201808,0.33927885396023583,0.39118302994250376,0.43939399679769597,0.48417454250766911,0.5257687565400524,0.56440336032931326,0.60028894308827785,0.6336211096862554,0.66458154685061444,0.69333901350345362,0.72005026063148769,0.74486088570316666,0.76790612629028165,0.78931159721992106,0.80919397527484249,0.82766163517441771,0.84481524030275157,0.86074829140391329,0.87554763623510012,0.88929394295575126,0.9020621398329548,0.91392182365989239,0.92493763911352533,0.93516963111932161,0.9446735721436923,0.95350126619813935,0.96170083121217831,0.96931696131419298,0.97639117044986079,0.98296201866606003,0.98906532229368904,0.99473434917505854]
[null,null,null,null,"40.СР.ОБВ.ПРОД.НОВЫХ.СКВ.%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.94,-0.94,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"41.CP.ДEБИT ДЕЙСТ. СКВ. ПО  HEФTИ,T/CУT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W64<>0,W5/W64,0)","v":30},28.559346225091446,{"$f":"IF(Y64<>0,Y5/Y64,0)","v":27.480767254953093},26.492803499630043,25.564037635407225,24.172149063752887,22.452194939564759,20.85462307363218,19.370725433034323,17.992413599477782,16.712174681005891,15.523030360782764,14.941449595580803,14.922903343607514,14.904380112390013,14.885879873353515,14.867402597958698,14.848948257701673,14.830516824113928,14.812108268762282,14.793722563248854,14.775359679211013,14.757019588321326,14.738702262287536,14.720407672852485,14.702135791794102,14.683886590925351,14.665660042094171,14.647456117183451,14.629274788110989,14.611116026829418,14.592979805326205,14.574866095623586,14.55677486977852,14.538706099882646,14.520659758062255,14.502635816478232,14.484634247326014]
[null,null,null,null,"42.CP.ДEБИT ПЕРЕХ. СКВ. ПО  HEФTИ,T/CУT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W66>0,W49*(1-W43)/W66,0)","v":0},8.8181807999999986,{"$f":"IF(Y66>0,Y49*(1-Y43)/Y66,0)","v":10.0684084217399},12.855253753565252,13.907062775431257,14.030100497670741,12.948974724140781,11.943675724258513,11.008878426958598,10.139631717006685,9.331332173753653,8.5796996540997252,7.880754590157764,7.2307968812002281,6.6263862679302266,6.0643240849797833,5.5416362948485363,5.055557713293056,4.603517342496513,4.1831247342242612,3.7921573106340087,3.4285485754887968,3.0903771532437725,2.7758565978688647,2.4833259173522877,2.2112407636257716,1.9581652411819557,1.7227642909359444,1.5037966089342012,1.300108062350869,1.1106255678491979,0.93435139983828752,0.77035789843551017,0.61778254906505736,0.47582340759426578,0.34373484674219262,0.22082360119886243,0.10644509047810184]
[null,null,null,null,"43.СР.ПРИЕМ.НАГН.СКВ.М3/СУТ.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(W37>0,W58/W37/W19,0)),0,(IF(W37>0,W58/W37/W19,0)))","v":0},80.242968952745414,{"$f":"IF(ISERROR(IF(Y37>0,Y58/Y37/Y19,0)),0,(IF(Y37>0,Y58/Y37/Y19,0)))","v":103.89305944274231},117.42888215061849,126.12423950998544,138.38775532819537,135.49562503407236,132.81623722302086,130.33446129169249,128.0362432522964,125.9085291267007,123.9391937913786,127.65562824696411,127.72290727474712,127.79032852473112,127.85789204611426,127.92559788825925,127.99344610069359,128.06143673310939,128.12956983536358,128.19784545747774,128.26626364963843,128.33482446219668,128.4035279456686,128.47237415073505,128.54136312824173,128.61049492919935,128.67976960478333,128.74918720633423,128.8187477853574,128.88845139352333,128.9582980826674,129.02828790479001,129.09842091205672,129.16869715679815,129.23911669150982,129.30967956885269,129.38038584165267]
[null,null,null,null,"44.ДOБ.ЖИДK.BCEГO,TЫC.T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W49:W50)","v":78367.346938775503},281611.28659793816,{"$f":"SUM(Y49:Y50)","v":625603.08533511334},1002119.092643355,1397552.9581980992,1560732.9446478707,1562293.6775925185,1563855.9712701109,1565419.8272413807,1566985.2470686219,1568552.2323156903,1570120.784548006,1516681.7236459141,1411924.5169936907,1314402.8906049365,1223617.0829508535,1139101.8510314377,1060424.0861806963,987180.59454819513,918996.03088275122,855520.97502967948,796430.14128437953,741420.7114258674,690210.78288768267,642537.92411363032,598157.82969510183,556843.06839806098,518381.91766380693,482577.27861076768,449245.66597712174,418216.26782808191,389330.0702091963,362439.04225984711,337405.3776109594,314100.78817937046,292405.84673982131,272209.37490550178,253407.87338077871]
[null,null,null,null,"45.    TO ЖE ИЗ ПEPEШ.CKB.ТЫС.Т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V39*W66","v":0},{"$f":"W39*X66","v":162848.4},{"$f":"X39*Y66","v":380496.7023563899},757012.70966463163,1152446.5752193758,1560732.9446478707,1562293.6775925185,1563855.9712701109,1565419.8272413807,1566985.2470686219,1568552.2323156903,1570120.784548006,1516681.7236459141,1411924.5169936907,1314402.8906049365,1223617.0829508535,1139101.8510314377,1060424.0861806963,987180.59454819513,918996.03088275122,855520.97502967948,796430.14128437953,741420.7114258674,690210.78288768267,642537.92411363032,598157.82969510183,556843.06839806098,518381.91766380693,482577.27861076768,449245.66597712174,418216.26782808191,389330.0702091963,362439.04225984711,337405.3776109594,314100.78817937046,292405.84673982131,272209.37490550178,253407.87338077871]
[null,null,null,null,"46.    TO ЖE ИЗ HOBЫX CKB.ТЫС.Т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W65*W41","v":78367.346938775503},118762.88659793815,{"$f":"Y65*Y41","v":245106.38297872341},245106.38297872341,245106.38297872341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B59/$B$57","v":9},{"$f":"C59/$C$57","v":7.0423141740000004},null,"47.    ТО ЖЕ MEX.CПOC.ТЫС.Т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W29>0,W33/W29*W48,0)","v":0},70402.82164948454,{"$f":"IF(Y29>0,Y33/Y29*Y48,0)","v":260667.95222296391},532375.76796678232,856001.1868963358,1258340.9366223458,1410946.4775757431,1488106.6976617149,1527507.3158003786,1548010.0350924004,1559055.1387215913,1565367.4892041595,1628372.0055672096,1630000.3775727765,1631630.3779503491,1633262.0083282997,1634895.2703366275,1636530.1656069641,1638166.6957725706,1639804.862468343,1641444.667330811,1643086.111998142,1644729.1981101402,1646373.92730825,1648020.301235558,1649668.3215367934,1651317.9898583298,1652969.3078481883,1654622.2771560363,1656276.8994331919,1657933.1763326246,1659591.1095089572,1661250.7006184664,1662911.9513190843,1664574.8632704034,1666239.4381336737,1667905.6775718071,1669573.5832493787]
[null,16,9.1509993089999995,null,"48.ДОБ.ЖИДК.С НАЧ.РАЗР.ТЫС.Т.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W48+V52","v":78367.346938775503},{"$f":"X48+W52","v":359978.63353671366},{"$f":"Y48+X52","v":985581.718871827},1987700.811515182,3385253.7697132812,4945986.7143611517,6508280.3919536704,8072136.3632237818,9637556.1904651634,11204541.437533785,12773093.669849474,14343214.454397481,15859896.178043395,17271820.695037086,18586223.585642021,19809840.668592874,20948942.519624311,22009366.60580501,22996547.200353205,23915543.231235955,24771064.206265636,25567494.347550016,26308915.058975883,26999125.841863565,27641663.765977196,28239821.595672298,28796664.66407036,29315046.581734166,29797623.860344931,30246869.526322052,30665085.794150133,31054415.86435933,31416854.906619176,31754260.284230135,32068361.072409507,32360766.919149328,32632976.294054829,32886384.167435609]
[null,25,10.107707313000001,null,"49.ДOБ.HEФ.C HAЧ.PAЗP.ТЫС.Т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V53+W5","v":230400},{"$f":"W53+X5","v":905063.14774458029},{"$f":"X53+Y5","v":1992378.1772609563},3462983.1024040203,5289605.1707592458,7216512.2055253712,9006311.377327716,10668758.510265378,12212915.258885143,13647198.501381114,14979426.21825218,16216860.106492339,17366245.161595013,18433846.443124633,19425483.224257022,20346560.711430609,21202099.507005747,21996762.975526951,22734882.662755899,23420481.906029053,24057297.764635094,24648801.389750056,25198216.944962528,25708539.180520695,26182549.757094871,26622832.408032924,27031787.022754911,27411642.728052597,27764470.038597297,28092192.142885942,28396595.386142738,28679339.007316492,28941964.183248036,29185902.429305546,29412483.402277932,29622942.148058247,29818425.833622709,29999999.999999974]
[null,36,9.9366260779999998,null,"50.КОЭФФ. НЕФТЕИЗВЛЕЧЕНИЯ Д.ЕД.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(W53/($C$4*1000000)),0,(W53/($C$4*1000000)))","v":2.6112000000000002E-3},1.0257382341105244E-2,{"$f":"IF(ISERROR(Y53/($C$4*1000000)),0,(Y53/($C$4*1000000)))","v":2.2580286008957506E-2},3.9247141827245563E-2,5.9948858601938125E-2,8.1787138329287551E-2,0.10207152894304745,0.12091259644967429,0.13841303960069831,0.15466824968231929,0.16976683047352473,0.18379108120691318,0.1968174451647435,0.20891692635541254,0.2201554765415796,0.23059435472954692,0.2402904610793985,0.24929664705597213,0.25766200351123353,0.26543212826832929,0.27264937466586442,0.27935308241716733,0.28557979204290868,0.29136344404590125,0.2967355639137419,0.30172543395770651,0.30636025292455571,0.31066528425126277,0.31466399377076937,0.31837817761937404,0.32182808104295108,0.32503250874958695,0.32800892741014442,0.33077356086546289,0.33334147855914992,0.33572667767799347,0.33794215944772404,0.33999999999999975,{"$f":"ROUND(BH54,2)","v":0.34}]
[null,49,9.1643490730000003,null,"51.ОТБОР ОТ УТВ.ИЗBЛ.ЗAПАСОВ %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W53/$C$6/1000000","v":7.6800000000000002E-3},3.016877159148601E-2,{"$f":"Y53/$C$6/1000000","v":6.6412605908698547E-2},0.11543277008013401,0.17632017235864153,0.24055040685084569,0.3002103792442572,0.3556252836755126,0.40709717529617145,0.45490661671270377,0.4993142072750727,0.5405620035497446,0.57887483871983381,0.61446154810415443,0.64751610747523403,0.67821869038102034,0.70673665023352494,0.73322543251756511,0.75782942209186333,0.78068273020096846,0.80190992548783646,0.82162671299166845,0.83994056483208424,0.85695130601735647,0.87275165856982906,0.88742774693443083,0.90105956742516369,0.91372142426841996,0.92548233461990992,0.93640640476286474,0.94655317953809126,0.95597796691054981,0.96473213944160119,0.97286341431018486,0.98041611340926438,0.98743140493527481,0.99394752778742357,0.99999999999999922,{"$f":"ROUND(BH55,2)","v":1}]
[null,64,8.1979056200000002,null,"52.TEMП OTБ.HAЧ.УТВ.ИЗB.ЗAПАСОВ %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W5/($C$6*1000000)","v":7.6800000000000002E-3},2.2488771591486011E-2,{"$f":"Y5/($C$6*1000000)","v":3.6243834317212537E-2},4.9020164171435468E-2,6.0887402278507516E-2,6.4230234492204177E-2,5.9659972393411489E-2,5.5414904431255435E-2,5.1471891620658815E-2,4.7809441416532372E-2,4.4407590562368857E-2,4.1247796274671969E-2,3.8312835170089106E-2,3.5586709384320687E-2,3.3054559371079623E-2,3.0702582905786265E-2,2.8517959852504614E-2,2.6488782284040148E-2,2.4603989574298237E-2,2.2853308109105176E-2,2.1227195286867982E-2,1.9716787503832121E-2,1.8313851840415691E-2,1.7010741185272193E-2,1.5800352552472519E-2,1.4676088364601743E-2,1.3631820490732891E-2,1.2661856843256191E-2,1.1760910351489977E-2,1.0924070142954897E-2,1.014677477522649E-2,9.4247873724585315E-3,8.7541725310514816E-3,8.1312748685836191E-3,7.5526990990795592E-3,7.0152915260105475E-3,6.5161228521487232E-3,6.0524722125754422E-3]
[null,10000,1000000000,null,"53.TEMП OTБ.ТЕК.УТВ.ИЗB.ЗAПАСОВ %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(W5/W67),0,(W5/W67))","v":7.6800000000000002E-3},2.2662822064944785E-2,{"$f":"IF(ISERROR(Y5/Y67),0,(Y5/Y67))","v":3.737127992536228E-2},5.2507311561494234E-2,6.883298433294141E-2,7.7979613360363742E-2,7.8556856085765792E-2,7.9187948474299621E-2,7.9878819445701452E-2,8.0636217984649552E-2,8.146785839622539E-2,8.2382597776911898E-2,8.3390654377967499E-2,8.4503878315277267E-2,8.5736089898523063E-2,8.7103506165545033E-2,8.8625283694297369E-2,9.0324216459823914E-2,9.222764301142844E-2,9.4368640098691892E-2,9.6787614155142615E-2,9.9534454476776058E-2,0.10267149385188089,0.10627765346932845,0.11045436426277069,0.11533422125313453,0.12109396516025007,0.12797454502413916,0.13631321856864165,0.14659705302406895,0.15955655184126646,0.17633953322210308,0.19885888762255718,0.23055764483131394,0.27832164242807556,0.35821753223025771,0.51844480776032065,0.99999999999984679]
[null,null,null,null,"54.ЗAKAЧKA РАБ.РЕАГЕНТА,ТЫС.M3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W60*(W48-W5+W5*$C$19/$C$18))","v":178847.19327731096},582095.0146863719,{"$f":"(Y60*(Y48-Y5+Y5*$C$19/$C$18))","v":1130484.6907723886},1703694.8600524042,2287312.2719669952,2509715.9141014013,2457266.0032866658,2408674.2603720003,2363666.2859647474,2321987.2055152641,2283400.2800390767,2247685.6156922299,2153028.6816769508,2003371.9656140544,1864119.4239016261,1734547.6454818095,1613983.5264649121,1501800.7711378206,1397416.6363750682,1300288.9025178344,1209913.0549645694,1125819.6618133613,1047571.9339162541,974763.45465484436,907016.06762952846,843977.91127637937,785321.59019004903,730742.47364231362,679957.11244761152,632701.7659425945,588731.03141954949,547816.56888651405,509745.91452279221,474321.37665994855,441359.00854762673,410687.65256293671,382148.05089376098,355592.01807207277,{"$f":"SUM(W58:BH58)","v":48691573.796939649},{"$f":"MAX(W58:BH58)","v":2509715.9141014013}]
[null,90000,7042314174,null,"55.ЗАКАЧКА . С НАЧ. РАЗРАБ. ТЫС.М3.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V59+W58","v":178847.19327731096},{"$f":"W59+X58","v":760942.20796368283},{"$f":"X59+Y58","v":1891426.8987360713},3595121.7587884758,5882434.0307554714,8392149.9448568728,10849415.948143538,13258090.208515538,15621756.494480286,17943743.699995551,20227143.980034627,22474829.595726855,24627858.277403805,26631230.24301786,28495349.666919485,30229897.312401295,31843880.838866208,33345681.61000403,34743098.2463791,36043387.148896933,37253300.203861505,38379119.865674868,39426691.799591124,40401455.254245967,41308471.321875498,42152449.233151875,42937770.823341921,43668513.296984233,44348470.409431845,44981172.175374441,45569903.206793994,46117719.775680505,46627465.690203294,47101787.066863246,47543146.075410873,47953833.727973811,48335981.778867573,48691573.796939649]
[null,160000,9150999309,null,"56.КОМП.ТЕКУЩАЯ %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$14","v":1.1200000000000001},1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,250000,10107707313,null,"57.КОМП.НАКОПЛЕННАЯ%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W53>0,W59/((W52-W53)+W53*1.5),0)","v":0.92395332221957627},0.93653249033047214,{"$f":"IF(Y53>0,Y59/((Y52-Y53)+Y53*1.5),0)","v":0.95441253427277106},0.96664044452971731,0.97551891464285367,0.98105117241440842,0.98528619416324992,0.98892886011054915,0.99223467872767879,0.99531859720376392,0.99823998721746987,1.0010326676994781,1.0034567678652955,1.0053791273329939,1.0069396342861479,1.0082305070207016,1.0093150122889045,1.010238005800262,1.0110321802225573,1.0117219304559493,1.0123258329266442,1.0128582859924087,1.0133306249214802,1.0137518978290188,1.014129417039451,1.0144691582080287,1.0147760540807216,1.0150542139698415,1.0153070899709309,1.0155376044101265,1.0157482486753082,1.0159411606555415,1.0161181860018467,1.0162809270197093,1.0164307820118361,1.0165689771790856,1.0166965926722609,1.0168145840096987]
[null,360000,9936626078,null,"Добыча газа тыс. м3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$21*W5","v":27648000},80959577.729349628,{"$f":"$C$21*Y5","v":130477803.54196513},176472591.01716769,219194648.20262706,231228844.17193505,214775900.61628136,199493655.95251957,185298809.83437172,172113989.09951654,159867326.02452791,148492066.58881909,137926206.61232078,128112153.78355446,118996413.73588665,110529298.46083055,102664655.46901661,95359616.222544536,88574362.467473641,82271909.192778632,76417903.032724738,70980435.013795629,65929866.625496484,61238668.266979896,56881269.188901074,52833918.11256627,49074553.766638413,45582684.635722287,42339277.265363917,39326652.514637627,36528389.190815367,33929234.540850714,31515021.111785334,29272589.526901029,27189716.756686412,25255049.493637972,23458042.267735403,21788899.965271592]
[null,490000,9164349073,null,"Ввод из бездействия  и консервации  "]
[null,640000,8197905620,null,"Скв/дни всего",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W65:W66)","v":7680},23623.200000000001,{"$f":"SUM(Y65:Y66)","v":39566.400000000001},55509.600000000006,71452.800000000003,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,76925.94,71541.124200000006,66533.245506000007,61875.918320580007,57544.604038139405,53516.481755469649,49770.32803258676,46286.405070305686,43046.356715384289,40033.111745307389,37230.793923135876,34624.638348516361,32200.913664120213,29946.849707631802,27850.570228097575,25901.030312130744,24087.958190281592,22401.801116961873,20833.675038774541,19375.317786060325,18019.045541036103,16757.712353163573,15584.672488442126,14493.745414251178,13479.183235253593,12535.640408785841]
[null,250000,10107707313,null,"Скв/дни новых",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9*W14","v":7680},7680,{"$f":"Y9*Y14","v":7680},7680,7680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Скв/дни перех",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V29-0.5*W27+0.5*W63)*W19","v":0},{"$f":"(W29-0.5*X27+0.5*X63)*X19","v":15943.2},{"$f":"(X29-0.5*Y27+0.5*Y63)*Y19","v":31886.400000000001},47829.600000000006,63772.800000000003,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,79716.000000000015,76925.94,71541.124200000006,66533.245506000007,61875.918320580007,57544.604038139405,53516.481755469649,49770.32803258676,46286.405070305686,43046.356715384289,40033.111745307389,37230.793923135876,34624.638348516361,32200.913664120213,29946.849707631802,27850.570228097575,25901.030312130744,24087.958190281592,22401.801116961873,20833.675038774541,19375.317786060325,18019.045541036103,16757.712353163573,15584.672488442126,14493.745414251178,13479.183235253593,12535.640408785841]
[null,null,null,null,"Текущие запасы С1 тыс.т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(($C$6*1000000-V53)>0,($C$6*1000000-V53),0)","v":30000000},{"$f":"IF(($C$6*1000000-W53)>0,($C$6*1000000-W53),0)","v":29769600},{"$f":"IF(($C$6*1000000-X53)>0,($C$6*1000000-X53),0)","v":29094936.852255419},28007621.822739042,26537016.897595979,24710394.829240754,22783487.794474628,20993688.622672282,19331241.48973462,17787084.741114855,16352801.498618886,15020573.78174782,13783139.893507661,12633754.838404987,11566153.556875367,10574516.775742978,9653439.2885693908,8797900.4929942526,8003237.0244730487,7265117.3372441009,6579518.093970947,5942702.2353649065,5351198.610249944,4801783.0550374724,4291460.8194793053,3817450.2429051287,3377167.5919670761,2968212.9772450887,2588357.2719474025,2235529.9614027031,1907807.857114058,1603404.6138572618,1320660.9926835075,{"$f":"IF(($C$6*1000000-BC53)>0,($C$6*1000000-BC53),0)","v":1058035.8167519644},814097.57069445401,587516.59772206843,377057.85194175318,181574.16637729108]
[]
[]
[null,null,null,null,">"]
[]
[]
[null,null,null,null,"ПЕРЕМЕННЫЕ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W103:W106)","v":149068800},{"$f":"SUM(X103:X106)","v":436507056.59074342},703492824.09709537,951481386.56756246,1181824478.225831,1246708851.4936831,1158000064.156117,1075603295.010668,999069416.35698748,927981257.89489329,861951332.81557953,800619725.69138288,743652130.65142953,690738029.14966452,641588997.39265549,595937134.20131135,553533600.73711455,514147264.13321924,477563437.63712871,443582710.39773148,412019860.51810753,382702845.44938147,355471864.22246861,330178486.40613323,306684843.0434916,284862875.15691984,264593635.72512543,245766641.32760268,228279269.92242044,212036201.47475454,196948898.38714617,182935122.89942008,169918488.82770926,157828045.19920805,146597889.51313424,136166808.51986474,126477944.56020671,117478485.64608933]
[null,null,null,null,"ПОСТОЯННЫЕ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W107:W109)","v":12536160},{"$f":"SUM(X107:X109)","v":25072320},37608480,50144640,62680800,62680800,62680800,62680800,62680800,62680800,62680800,62680800,58293144,54212623.920000002,50417740.2456,46888498.428408004,43606303.53841944,40553862.290730074,37715091.930378966,35075035.495252438,32619783.010584768,30336398.199843835,28212850.325854767,26237950.803044934,24401294.24683179,22693203.649553563,21104679.394084811,19627351.836498871,18253437.20794395,16975696.60338787,15787397.841150723,14682279.99227017,13654520.392811259,12698703.965314474,11809794.687742461,10983109.059600485,10214291.425428452,9499291.0256484598]
[]
[null,"                      Исходные данные",null,null,"Расчет экономических показателей",{"$f":"F4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V4","v":2015},{"$f":"W4","v":2016},{"$f":"X4","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2051,2053,"всего"]
[null,"Показатели","Значения",null,"Добыча товарной нефти всего тыс.т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W5","v":230400},{"$f":"X5","v":674663.14774458029},1087315.0295163761,1470604.925143064,1826622.0683552255,1926907.0347661255,1789799.1718023447,1662447.132937663,1544156.7486197643,1434283.2424959713,1332227.7168710658,1237433.888240159,1149385.0551026731,1067601.2815296205,991636.78113238874,921077.4871735879,855538.79557513841,794663.46852120443,738119.68722894706,685599.2432731553,636815.85860603943,591503.62511496362,549415.5552124707,510322.23555816582,474010.57657417562,440282.65093805228,408954.61472198676,379855.70529768575,352827.31054469931,327722.10428864689,304403.2432567947,282743.62117375596,262625.17593154445,243938.24605750857,226580.97297238678,210458.74578031641,195483.68556446169,181574.16637726326,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W77:$BH77),0)","v":30000000}]
[null,"Цена реализации:",null,null,"Валовая выручка всего",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W83,W92)","v":3106184832},{"$f":"SUM(X83,X92)","v":9144810725.3725739},14818242771.827892,20151230540.099411,25166866534.503494,26694804025.726463,24932534816.952782,23287171826.983917,21750921719.556236,20316513205.511337,18977161906.442833,17726537594.123867,16558733644.359371,15468238554.912861,14449909387.408966,13498947002.662884,12610872967.784084,11781508021.68927,11006951993.380142,10283565074.534258,9607950354.6581841,8976937533.2952271,8387567729.5963268,7837079314.9819555,7322894699.6718521,6842608008.5639057,6393973586.326786,5974895275.6552296,5583416416.442584,5217710517.1714611,4876072553.1277752,4556910849.1227713,4258739507.2771416,3980171343.0954313,3719911295.5509205,3476750279.2236071,3229364291.0869589,3037284847.4465771,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W78:$BH78),0)","v":435011945548}]
[null,"на нефть на внутреннем рынке, руб./т",{"$f":"C80*0.5","v":10315},null,"Транспортные расходы всего",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W85,W94)","v":343936512},{"$f":"SUM(X85,X94)","v":1017194890.227056},1655746884.5696611,2261809090.9353819,2837461668.0290194,3023176054.4023366,2836144494.6559672,2660683813.9162059,2496078169.13941,2341656003.5684748,2196787306.9210854,2060881045.0789504,1933382748.791656,1813772251.5575771,1701561567.4528556,1596292900.2504427,1497536775.7068067,1404890289.3964477,1317975462.9457295,1236437701.95982,1159944349.3513896,1088183328.1689613,1020861868.3879259,957705312.46980488,898455994.81667793,842872190.54919553,790727129.31940198,741808070.13493347,695915433.42006338,652861986.77259183,612472081.09462726,574580933.98084188,539033957.44056642,505686127.21097767,474401391.08830154,445052113.86315072,413384709.50044054,391688388.10446823,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W79:$BH79),0)","v":51039040997}]
[null,"на нефть на внешнем рынке,   руб/т",20630,null,"Выручка всего без трансп. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78-W79","v":2762248320},{"$f":"X78-X79","v":8127615835.1455173},13162495887.258232,17889421449.164028,22329404866.474476,23671627971.324127,22096390322.296814,20626488013.067711,19254843550.416824,17974857201.942863,16780374599.521748,15665656549.044916,14625350895.567715,13654466303.355284,12748347819.95611,11902654102.412441,11113336192.077278,10376617732.292822,9688976530.434412,9047127372.5744381,8448006005.3067942,7888754205.1262655,7366705861.2084007,6879374002.5121508,6424438704.8551741,5999735818.0147104,5603246457.0073843,5233087205.5202961,4887500983.022521,4564848530.3988695,4263600472.0331478,3982329915.1419296,3719705549.836575,3474485215.8844538,3245509904.4626188,3031698165.3604565,2815979581.5865183,2645596459.3421087,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W80:$BH80),0)","v":383972904551}]
[null,"на попутный газ, руб./тыс. м3",595,null,"Нефть на экспорт тыс.т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W77*$C$125","v":69120.000000000015},{"$f":"X77*$C$125","v":202398.9443233741},326194.50885491288,441181.47754291928,547986.62050656776,578072.11042983772,536939.75154070347,498734.13988129899,463247.02458592935,430284.97274879145,399668.31506131979,371230.16647204774,344815.51653080201,320280.38445888623,297491.03433971666,276323.2461520764,256661.63867254157,238399.04055636137,221435.90616868416,205679.77298194662,191044.75758181186,177451.08753448911,164824.66656374122,153096.67066744977,142203.17297225271,132084.79528141569,122686.38441659605,113956.71158930575,105848.19316340981,98316.631286594085,91320.972977038429,84823.086352126804,78787.552779463353,73181.473817252583,67974.291891716042,63137.62373409493,58645.105669338518,54472.249913178988,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W81:$BH81),0)","v":9000000}]
[null,"на природный газ, руб./тыс. м3",0,null,"Цена на экспорт ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$80","v":20630},{"$f":"$C$80","v":20630},20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630,20630]
[null,"на конденсат, руб./т",0,null,"Валовая выручка на экспорт",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82","v":1425945600.0000002},{"$f":"X81*X82","v":4175490221.3912077},6729392717.6768532,9101573881.7104244,11304963981.050493,11925627638.167553,11077067074.284712,10288885305.751198,9556786117.2077217,8876778987.8075676,8245157339.7150278,7658478334.3183451,7113544106.0304451,6607384331.3868227,6137240038.4283543,5700548568.1173363,5294929605.8145323,4918172206.6777353,4568222744.2599545,4243173716.617559,3941253348.9127789,3660815935.8365102,3400332871.2099814,3158384315.8694887,2933651458.4175735,2724909326.6556058,2531020110.5143766,2350926960.0873775,2183648224.9611444,2028272103.442436,1883951672.5163028,1749900271.444376,1625387213.8403289,1509733804.8499207,1402309641.7261019,1302529177.6343784,1209848529.9584537,1123762515.7088826,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W83:$BH83),0)","v":185670000000}]
[null,"другие показатели",0,null,"Транспортный тариф экспорт,           $/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$94*W153","v":1492.78},{"$f":"$C$94*X153","v":1507.7077999999999},1522.7848779999999,1538.0127267800001,1553.3928540477998,1568.9267825882782,1584.6160504141606,1600.4622109183026,1616.4668330274858,1632.6315013577607,1648.9578163713379,1665.4473945350512,1682.1018684804019,1698.9228871652062,1715.9121160368577,1733.0712371972268,1750.4019495691991,1767.9059690648912,1785.5850287555397,1803.4408790430953,1821.475287833526,1839.6900407118617,1858.0869411189801,1876.6678105301703,1895.4344886354722,1914.3888335218269,1933.5327218570446,1952.8680490756151,1972.3967295663713,1992.1206968620354,2012.0419038306552,2032.1623228689623,2052.4839460976518,2073.0087855586285,2093.7388734142141,2114.6762621483567,2114.6762621483567,2157.1812550175391]
[null,"Налоги и платежи:",null,null,"Транспортные расходы  экспорт       $тыс.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W84","v":103180953.60000002},{"$f":"X81*X84","v":305158467.06811684},496724065.37089843,678542727.28061461,851238500.40870583,906952816.32070112,850843348.39679015,798205144.17486179,748823450.74182308,702496801.07054257,659036192.07632577,618264313.52368522,580014824.63749695,544131675.46727324,510468470.23585671,478887870.07513291,449261032.71204209,421467086.81893438,395392638.88371891,370931310.58794606,347983304.80541694,326454998.45068842,306258560.51637775,287311593.74094152,269536798.44500339,252861657.16475868,237218138.79582065,222542421.04048005,208774630.02601907,195858596.03177759,183741624.32838821,172374280.19425258,161710187.23216996,151705838.16329333,142320417.32649049,133515634.15894523,124015412.85013218,117506516.43134049,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W85:$BH85),0)","v":15311712299}]
[null,"НДС, %",0.18,null,"Выручка эксп.без транспорта - net back",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W83-W85","v":1322764646.4000001},{"$f":"X83-X85","v":3870331754.323091},6232668652.3059549,8423031154.4298096,10453725480.641787,11018674821.846851,10226223725.887922,9490680161.5763359,8807962666.4658985,8174282186.7370253,7586121147.6387024,7040214020.7946596,6533529281.3929482,6063252655.9195499,5626771568.1924973,5221660698.0422029,4845668573.1024904,4496705119.8588009,4172830105.3762355,3872242406.029613,3593270044.1073618,3334360937.3858218,3094074310.6936035,2871072722.1285472,2664114659.9725699,2472047669.4908471,2293801971.7185559,2128384539.0468974,1974873594.9351254,1832413507.4106584,1700210048.1879146,1577525991.2501235,1463677026.6081591,1358027966.6866274,1259989224.3996115,1169013543.4754331,1085833117.1083214,1006255999.2775421,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W86:$BH86),0)","v":170358287701}]
[null,"НДПИ, руб./т",4380,null,"Эксп. пошлина на нефть ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W88","v":718566681.60000014},{"$f":"X81*X88","v":2125166509.8322916},3459256295.5768991,4725467044.5868511,5928144712.2508869,6316147048.9776573,5925392818.0298796,5558812956.0161381,5214911893.4273233,4892286585.5338936,4589620788.2554951,4305679688.1591969,4039304864.6777787,3789409563.9950223,3554974265.3164229,3335042521.4366326,3128717056.6339984,2935156105.9724569,2753569981.0758586,2583217848.363822,2423404706.6049776,2273478551.4566545,2132827715.4229205,2000878372.3785594,1877092196.4779568,1760964165.8977411,1652020502.4528971,1549816738.6804204,1453935904.5046103,1363986826.0859859,1279602529.9134641,1200438745.6288509,1126172501.475457,1056500806.6405809,991139415.1160804,929821666.03384531,863660787.86631298,818331917.20418644,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W87:$BH87),0)","v":106632919280}]
[null,"На имущество, %",2.1999999999999999E-2,null,"Ставка экспортной пошлины на нефть",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$95*W153","v":10395.93},{"$f":"$C$95*X153","v":10499.889300000001},10604.888192999999,10710.93707493,10818.0464456793,10926.226910136094,11035.489179237453,11145.844071029829,11257.302511740128,11369.875536857531,11483.574292226103,11598.410035148365,11714.39413549985,11831.538076854849,11949.853457623394,12069.351992199632,12190.045512121629,12311.945967242846,12435.065426915271,12559.416081184425,12685.010241996268,12811.860344416233,12939.978947860394,13069.378737339001,13200.072524712392,13332.073249959516,13465.393982459107,13600.047922283698,13736.048401506536,13873.408885521605,14012.142974376817,14152.264404120588,14293.787048161794,14436.724918643413,14581.092167829844,14726.903089508143,14726.903089508143,15022.913841607258]
[null,"На прибыль, %",0.2,null,"Цена Urals для эксп.пошлины и НДПИ "]
[null,"Единый социальный налог, %",0.26,null,"Нефть на внутренний рынок тыс.т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W77*$C$126","v":161280},{"$f":"X77*$C$126","v":472264.20342120616},761120.52066146326,1029423.4476001448,1278635.4478486578,1348834.9243362877,1252859.4202616413,1163712.9930563641,1080909.7240338349,1003998.2697471798,932559.40180974593,866203.72176811122,804569.53857187112,747320.8970707343,694145.74679267209,644754.24102151149,598877.15690259682,556264.42796484311,516683.78106026293,479919.47029120865,445771.10102422757,414052.53758047451,384590.88864872948,357225.56489071605,331807.40360192291,308197.85565663659,286268.23030539072,265898.99370838003,246979.11738128951,229405.47300205281,213082.27027975628,197920.53482162917,183837.6231520811,170756.77224025599,158606.68108067074,147321.12204622148,136838.57989512317,127101.91646408428,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W90:$BH90),0)","v":21000000}]
[null,"Cтрахование от несчастных случаев , %",5.0000000000000001E-3,null,"Цена на внутр. рынок",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$79*W153","v":10418.15},{"$f":"$C$79*X153","v":10522.3315},10627.554815,10733.83036315,10841.168666781499,10949.580353449317,11059.076156983807,11169.666918553648,11281.363587739184,11394.177223616576,11508.118995852741,11623.200185811269,11739.432187669381,11856.826509546077,11975.394774641534,12095.148722387952,12216.100209611834,12338.261211707952,12461.643823825028,12586.260262063281,12712.122864683912,12839.244093330753,12967.636534264058,13097.312899606703,13228.286028602772,13360.568888888798,13494.174577777681,13629.11632355546,13765.407486791015,13903.061561658928,14042.092177275514,14182.513099048272,14324.338230038755,14467.581612339143,14612.257428462532,14758.380002747159,14758.380002747159,15055.023440802377]
[null,"Налог на нужды общеобраз-х учреждений, %",0,null,"Валовая выручка ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91","v":1680239232},{"$f":"X90*X91","v":4969320503.9813652},8088850054.1510401,11049656658.388987,13861902553.452999,14769176387.558912,13855467742.668072,12998286521.232721,12194135602.348515,11439734217.703768,10732004566.727806,10068059259.805523,9445189538.3289261,8860854223.5260372,8312669348.9806108,7798398434.5455484,7315943361.969552,6863335815.0115356,6438729249.1201887,6040391357.9166985,5666697005.7454052,5316121597.4587173,4987234858.3863449,4678694999.1124668,4389243241.2542782,4117698681.9082994,3862953475.8124099,3623968315.5678525,3399768191.4814396,3189438413.7290254,2992120880.6114721,2807010577.6783953,2633352293.4368129,2470437538.2455106,2317601653.8248186,2174221101.5892286,2019515761.1285052,1913522331.7376945,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W92:$BH92),0)","v":249341945548}]
[null,"Ресурсные платежи, руб.",0,null,"Транспортный тариф",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$94*W153","v":1492.78},{"$f":"$C$94*X153","v":1507.7077999999999},1522.7848779999999,1538.0127267800001,1553.3928540477998,1568.9267825882782,1584.6160504141606,1600.4622109183026,1616.4668330274858,1632.6315013577607,1648.9578163713379,1665.4473945350512,1682.1018684804019,1698.9228871652062,1715.9121160368577,1733.0712371972268,1750.4019495691991,1767.9059690648912,1785.5850287555397,1803.4408790430953,1821.475287833526,1839.6900407118617,1858.0869411189801,1876.6678105301703,1895.4344886354722,1914.3888335218269,1933.5327218570446,1952.8680490756151,1972.3967295663713,1992.1206968620354,2012.0419038306552,2032.1623228689623,2052.4839460976518,2073.0087855586285,2093.7388734142141,2114.6762621483567,2114.6762621483567,2157.1812550175391]
[null,"Транспортные расходы - внешний рынок, руб/т",1478,null,"Транспортные расходы  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W93","v":240755558.40000001},{"$f":"X90*X93","v":712036423.15893912},1159022819.1987627,1583266363.6547673,1986223167.6203134,2116223238.0816355,1985301146.259177,1862478669.741344,1747254718.3975868,1639159202.4979322,1537751114.8447597,1442616731.5552652,1353367924.1541591,1269640576.0903039,1191093097.2169988,1117405030.1753099,1048275742.9947647,983423202.57751334,922582824.06201053,865506391.37187397,811961044.5459727,761728329.71827281,714603307.87154806,670393718.72886336,628919196.37167454,590010533.38443685,553508990.52358139,519265649.09445339,487140803.39404434,457003390.74081427,428730456.76623905,402206653.78658926,377323770.20839643,353980289.04768437,332080973.76181108,311536479.70420551,289369296.65030837,274181871.67312777,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W94:$BH94),0)","v":35727328698}]
[null,"Экспортная таможенная пошлина, руб./т",10293,null,"Выручка без транспорта - net back",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92-W94","v":1439483673.5999999},{"$f":"X92-X94","v":4257284080.8224258},6929827234.9522772,9466390294.7342186,11875679385.832685,12652953149.477276,11870166596.408895,11135807851.491377,10446880883.950928,9800575015.2058353,9194253451.8830471,8625442528.2502575,8091821614.1747665,7591213647.4357338,7121576251.7636118,6680993404.3702383,6267667618.9747877,5879912612.4340219,5516146425.0581779,5174884966.5448246,4854735961.1994324,4554393267.7404442,4272631550.5147967,4008301280.3836036,3760324044.8826036,3527688148.5238628,3309444485.2888284,3104702666.4733992,2912627388.0873952,2732435022.9882112,2563390423.845233,2404803923.8918061,2256028523.2284164,2116457249.1978261,1985520680.0630076,1862684621.8850231,1730146464.4781969,1639340460.0645666,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W95:$BH95),0)","v":213614616850}]
[null,"Прочие налоги, используемые при оценке ",1.0000000000000001E-5,null,"Добыча товарного газа всего тыс.м3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W96:$BH96),0)","v":0}]
[null,"Капитальные вложения 1984",null,null,"Выручка от газа",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*$C$81","v":0},{"$f":"X96*$C$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W97:$BH97),0)","v":0}]
[null,"- Бурение разведочное, руб/м",288,null,"Выручка от нефти и газа",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W97,W80)","v":2762248320},{"$f":"SUM(X97,X80)","v":8127615835.1455173},13162495887.258232,17889421449.164028,22329404866.474476,23671627971.324127,22096390322.296814,20626488013.067711,19254843550.416824,17974857201.942863,16780374599.521748,15665656549.044916,14625350895.567715,13654466303.355284,12748347819.95611,11902654102.412441,11113336192.077278,10376617732.292822,9688976530.434412,9047127372.5744381,8448006005.3067942,7888754205.1262655,7366705861.2084007,6879374002.5121508,6424438704.8551741,5999735818.0147104,5603246457.0073843,5233087205.5202961,4887500983.022521,4564848530.3988695,4263600472.0331478,3982329915.1419296,3719705549.836575,3474485215.8844538,3245509904.4626188,3031698165.3604565,2815979581.5865183,2645596459.3421087,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W98:$BH98),0)","v":383972904551}]
[null,"- Бурение эксплуатационное, руб/м",221,null,"себ 1т"]
[null,"- Оборудование не вх. в смету строек , руб/скв",179000,null,"Выручка всего без эксп. пошл. и трансп ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W98-W87","v":2043681638.3999999},{"$f":"X98-X87","v":6002449325.3132257},9703239591.6813335,13163954404.577177,16401260154.223589,17355480922.34647,16170997504.266933,15067675057.051573,14039931656.989502,13082570616.40897,12190753811.266253,11359976860.885719,10586046030.889936,9865056739.3602619,9193373554.6396866,8567611580.9758091,7984619135.4432793,7441461626.320365,6935406549.3585529,6463909524.2106161,6024601298.7018166,5615275653.669611,5233878145.7854805,4878495630.1335917,4547346508.3772173,4238771652.1169691,3951225954.5544872,3683270466.8398757,3433565078.517911,3200861704.3128834,2983997942.1196837,2781891169.5130787,2593533048.3611183,2417984409.2438726,2254370489.3465385,2101876499.326611,1952318793.7202053,1827264542.1379223,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W100:$BH100),0)","v":277339985271}]
[null,"- Обустройство  руб/скв",655000,null,"СЕБЕСТОИМОСТЬ                                   $тыс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(W102,W114:W117)","v":1623687793.4400001},4322465630.5920048,6862333633.698822,9254598932.4541817,11509764104.82172,12013896630.969315,11324655403.850388,10684456704.477633,10089810942.511557,9537476827.2272472,9024443699.9108486,8547915123.3832798,8100525967.2011375,7684965002.4894028,7265248117.8797169,6454866563.3619213,5669992020.6338959,4908809864.1347322,4169634565.1566496,3484620289.1577139,3236718311.9104729,3006452564.801981,2792568368.5077152,2593900304.5337005,2409365864.9743857,2237959554.0440736,2078747409.2414179,1930861912.2930775,1793497262.1465018,1665904984.2546456,1547389852.2278314,1437306099.6300809,1335053901.2782109,1240076104.8705089,1151855195.1358428,1069910473.9610493,993795441.13130963,923095361.41134989,185978626784,{"$f":"BI101/BI78","v":0.42752533278072657}]
[null,"Сбор и транспорт р/скв",115001,null,"Операционные затраты ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W103:W111)","v":162690720},{"$f":"SUM(X103:X111)","v":463750896.59074342},744358584.09709537,1005969066.5675625,1249934078.225831,1314818451.4936831,1226109664.156117,1143712895.010668,1067179016.3569875,996090857.89489329,930060932.81557953,868729325.69138288,806994058.65142953,749646022.18966448,696373430.91985548,646886657.38160741,600916657.29478979,558213506.73185718,518545043.25386208,481695603.62129349,447464851.21602023,415666686.79844022,386128236.67709327,358688912.78893417,333199539.5794965,309521542.93540442,287526196.75911605,267093923.08921394,248113641.96071893,230482167.47037211,214103646.76307049,198889038.88902974,184755630.69804624,171626587.13862142,159430533.51678869,148101167.44326335,137576898.35896745,127800512.67893681,20858845184]
[null,"Подготовка нефти и газа  руб/скв",7500,null,"Вспомогательные материалы  руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$77*$C$112","v":35251200},{"$f":"X$77*$C$112","v":103223461.60492079},166359199.51600555,225002553.5468888,279473176.45834953,294816776.31921721,273839273.28575873,254354411.33946243,236255982.53882393,219445336.10188359,203830840.68127307,189327384.90074432,175855913.43070897,163342996.07403195,151720427.51325548,140924855.53755894,130897435.72299618,121583510.68374428,112932312.14602891,104896684.22079276,97432826.366724029,90500054.642589435,84060579.947508022,78079302.040399373,72523618.215848863,67363245.593521997,62570056.052463971,58117922.910545923,53982578.513338998,50141481.956162974,46573696.218289591,43259774.039584659,40181651.917526297,37322551.646798812,34666888.864775181,32200188.104388412,29909003.891362637,27780847.455721278,4590000000]
[null,"ППД ,руб/скв",95000,null,"Топливо  руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$77*$C$113","v":23040000},{"$f":"X$77*$C$113","v":67466314.774458036},108731502.95163761,147060492.5143064,182662206.83552256,192690703.47661254,178979917.18023446,166244713.29376629,154415674.86197644,143428324.24959713,133222771.68710658,123743388.8240159,114938505.51026732,106760128.15296206,99163678.113238871,92107748.717358783,85553879.557513848,79466346.852120444,73811968.722894713,68559924.327315524,63681585.860603943,59150362.511496365,54941555.521247074,51032223.555816583,47401057.657417566,44028265.093805231,40895461.472198673,37985570.529768579,35282731.054469928,32772210.428864688,30440324.32567947,28274362.117375597,26262517.593154445,24393824.605750859,22658097.297238678,21045874.57803164,19548368.556446169,18157416.637726326,3000000000]
[null,"Электроснабжение ,руб/скв",83700,null,"Энергетические затраты    руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$77*$C$114","v":63129600},{"$f":"X$77*$C$114","v":184857702.48201501},297924318.08748704,402945749.48919952,500494446.72933179,527972527.52591836,490404973.07384247,455510514.42491966,423098949.12181544,392993608.44389611,365030394.42267203,339056885.37780356,314931505.09813243,292522751.13911605,271708478.03027451,252375231.48556307,234417629.98758793,217737790.37481001,202244794.30073151,187854192.65684456,174487545.25805479,162071993.28150004,150539862.12821698,139828292.54293743,129878897.98132412,120637446.35702632,112053564.43382438,104080463.2515659,96674683.089247614,89795856.575089246,83406488.652361751,77471752.201609135,71959298.205243185,66839079.419757351,62083186.594433978,57665696.343806699,53562529.844662502,49751321.587370135,8220000000]
[null,"Автоматизация  ,руб/скв",16900,null,"МУН (+прочие условно-переменные…..)    руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$77*$C$115","v":27648000},80959577.729349628,130477803.54196513,176472591.01716769,219194648.20262706,231228844.17193505,214775900.61628136,199493655.95251957,185298809.83437172,172113989.09951654,159867326.02452791,148492066.58881909,137926206.61232078,128112153.78355446,118996413.73588665,110529298.46083055,102664655.46901661,95359616.222544536,88574362.467473641,82271909.192778632,76417903.032724738,70980435.013795629,65929866.625496484,61238668.266979896,56881269.188901074,52833918.11256627,49074553.766638413,45582684.635722287,42339277.265363917,39326652.514637627,36528389.190815367,33929234.540850714,31515021.111785334,29272589.526901029,27189716.756686412,25255049.493637972,23458042.267735403,21788899.965271592,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W106:$BH106),0)","v":3600000000}]
[null,"Материально тех-е снабж/ (Базы…)  ,руб/скв",55700,null,"Заработная плата, основная и доп.  руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W31*$C$116","v":3800160},7600320,11400480,15200640,19000800,19000800,19000800,19000800,19000800,19000800,19000800,19000800,17670744,16433791.92,15283426.485600002,14213586.631608,13218635.567395441,12293331.077677757,11432797.902240314,10632502.049083492,9888226.9056476485,9196051.0222523119,8552327.4506946504,7953664.529146025,7396908.012105803,6879124.4512583967,6397585.7396703083,5949754.7378933867,5533271.9062408488,5145942.8728039889,4785726.8717077104,4450725.9906881703,4139175.171339999,3849432.9093461991,3579972.6056919647,3329374.5232935273,3096318.30666298,2879576.0251965718,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W107:$BH107),0)","v":404189976}]
[null,"Промысловые дороги  , руб/скв",161000,null,"Капитальный ремонт     руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W31*$C$117","v":5678400},11356800,17035200,22713600,28392000,28392000,28392000,28392000,28392000,28392000,28392000,28392000,26404560,24556240.800000001,22837303.944000002,21238692.667920001,19751984.181165602,18369345.288484003,17083491.118290126,15887646.740009815,14775511.468209129,13741225.665434489,12779339.868854074,11884786.078034291,11052851.052571891,10279151.478891857,9559610.8753694259,8890438.1140935663,8268107.446107015,7689339.9248795239,7151086.1301379576,6650510.1010282999,6184974.3939563204,5752026.1863793777,5349384.3533328213,4974927.4485995229,4626682.5271975566,4302814.750293728,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W108:$BH108),0)","v":603962033}]
[null,"Прочие   , руб/скв",32100,null,"Прочие  (условно-постоянные)  затраты   руб/скв",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W31*$C$118","v":3057600},6115200,9172800,12230400,15288000,15288000,15288000,15288000,15288000,15288000,15288000,15288000,14217840,13222591.199999999,12297009.816000002,11436219.12888,10635683.789858401,9891185.9245683104,9198802.909848528,8554886.7061591316,7956044.6367279924,7399121.5121570332,6881183.0063060401,6399500.1958646178,5951535.1821540948,5534927.719403307,5147482.7790450752,4787158.9845119203,4452057.8555960851,4140413.805704359,3850584.8393050544,3581043.9005537,3330370.8275149413,3097244.8695888957,2880437.7287176726,2678807.0877074357,2491290.5915679149,2316900.2501581609,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W109:$BH109),0)","v":325210325}]
[null,"Непроиозводственное строительство руб/скв",174300,null,"ЕСН и страхование",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$90*$C$116*W29","v":1085760},{"$f":"$C$90*$C$116*X29","v":2171520},3257280,4343040,5428800,5428800,5428800,5428800,5428800,5428800,5428800,5428800,5048784,4695369.12,4366693.2816000003,4061024.7518879999,3776753.0192558398,3512380.3079079306,3266513.6863543754,3037857.7283095689,2825207.6873278995,2627443.1492149462,2443522.1287699002,2272475.5797560071,2113402.2891730866,1965464.1289309703,1827881.6399058024,1699929.9251123962,1580934.8303545283,1470269.3922297112,1367350.5347736315,1271635.9973394771,1182621.4775257139,1099837.9740989138,1022849.3159119899,951249.86379815056,884662.37333227997,822736.00719902036,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W110:$BH110),0)","v":115482850}]
[null,"Эксплуатационные затраты ",null,null,"Прочие налоги     руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(SUMIF($W$124:$BH$124,\">0\",$W111:$BH111),\"# ##\")","v":""}]
[null,"Вспомогательные материалы  руб/т",153,null,"ВНЕРЕАЛИЗАЦИОННЫЕ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(SUMIF($W$124:$BH$124,\">0\",$W112:$BH112),\"# ##\")","v":""}]
[null,"Топливо  руб/т",100,null,"Проценты за кредит"]
[null,"Энергетические затраты    руб/т",274,null,"Имуще-ные платежи (аренд. лиз.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W114:$BH114),0)","v":0}]
[null,"МУН (+прочие условно-переменные…...)    руб/т",120,null,"Коммерческие расходы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W115:$BH115),0)","v":0}]
[null,"Заработная плата, основная и доп-я   руб/скв",87000,null,"НДПИ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W77*$C$87","v":1009152000},{"$f":"X77*$C$87","v":2955024587.1212616},4762439829.2817268,6441249572.1266203,8000604659.3958874,8439852812.27563,7839320372.4942703,7281518442.266964,6763406558.9545679,6282160602.1323538,5835157399.8952684,5419960430.4918966,5034306541.3497086,4676093613.0997381,4343369101.3598623,4034319393.8203149,3747259924.6191063,3480625992.1228752,3232964230.062788,3002924685.5364203,2789253460.6944528,2590785878.0035405,2406440131.8306217,2235211391.7447662,2076166325.3948891,1928438011.108669,1791221212.482302,1663767989.2038636,1545383620.1857829,1435422816.7842734,1333286205.4647608,1238417060.7410512,1150298270.5801647,1068449517.7318876,992424661.61905408,921809306.51778591,856218542.77234221,795294848.73241305,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W116:$BH116),0)","v":131400000000}]
[null,"Капитальный ремонт     руб/скв",130000,null,"Аммортизация",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W76>0,(SUM(OFFSET(W127,0,-MIN(ROUNDDOWN(1/$C$121,0)-1,W76-$W$76),1,MIN(ROUNDDOWN(1/$C$121,0),W76-$W$76+1)))+IF(ROUNDDOWN(1/$C$121,0)<=W76-$W$76,OFFSET(W127,0,-ROUNDDOWN(1/$C$121,0),1,1),0)*(1/$C$121-ROUNDDOWN(1/$C$121,0)))*$C$121,0)","v":451845073.44},903690146.88,1355535220.3200002,1807380293.76,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2225505585.5999994,1773660512.1599994,1321815438.7199996,869970365.27999938,418125291.83999944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33719781600]
[null,"Прочие  (условно-постоянные)  затраты   руб/скв",70000,null,"Налог на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W125-W126)*$C$88","v":138426447.42432001},{"$f":"(X125-X126)*$C$88","v":276852894.84864002},415279342.27296001,553705789.69728005,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692132237.12159991,692874072.3168,702814663.93247998,712755255.54815996,722695847.16383994,732636438.77951992,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,741835195.19999993,25964231832]
[null,"Дополнительные данные",null,null,"Налог на добавленную стоимость (НДС)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Курс доллара США, руб./$",38,null,"EBIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W100-W102-W112-W113-W114-W115-W116","v":871838918.39999986},{"$f":"X100-X102-X112-X113-X114-X115-X116","v":2583673841.6012211},4196441178.3025112,5716735765.8829947,7150721416.6018696,7600809658.577157,7105567467.6165466,6642443719.773941,6209346081.677947,5804319156.3817225,5425535478.5554037,5071287104.7024393,4744745430.8887978,4439317104.070859,4153631022.3599691,3886405529.7738872,3636442553.5293827,3402622127.4656324,3183897276.0419025,2979289235.0529027,2787882986.7913432,2608823088.8676305,2441309777.2777653,2284595325.5998917,2137980643.4028318,2000812098.0728958,1872478545.3130691,1752408554.5467982,1640067816.3714089,1534956720.0582378,1436608089.8918524,1344585069.882998,1258479147.0829074,1177908304.3733637,1102515294.2106957,1031966025.3655618,958523352.58889556,904169180.72657251,125081140088]
[null,"Норма амортизации, %",6.7000000000000004E-2,null,"EBITDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120+W117","v":1323683991.8399999},{"$f":"X120+X117","v":3487363988.4812212},5551976398.6225109,7524116059.6429949,9409946783.8018703,9860035025.7771568,9364792834.8165474,8901669086.9739418,8468571448.8779469,8063544523.5817223,7684760845.7554035,7330512471.9024391,7003970798.0887985,6698542471.2708588,6379136607.9599686,5660066041.9338865,4958257992.249382,4272592492.7456317,3602022567.8819017,2979289235.0529027,2787882986.7913432,2608823088.8676305,2441309777.2777653,2284595325.5998917,2137980643.4028318,2000812098.0728958,1872478545.3130691,1752408554.5467982,1640067816.3714089,1534956720.0582378,1436608089.8918524,1344585069.882998,1258479147.0829074,1177908304.3733637,1102515294.2106957,1031966025.3655618,958523352.58889556,904169180.72657251,158800921688,">"]
[null,"Ставка дисконтирования, %",0.1,0.15,"Балансовая прибыль",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W100-W101-W118-W119","v":281567397.53567982},{"$f":"IF((X100-X101-X118-X119)>0,(X100-X101-X118-X119),0)","v":1403130799.872581},2425626615.7095513,3355649682.4257154,4199363812.2802687,4649452054.2555552,4154209863.2949457,3691086115.4523401,3257988477.3563452,2852961552.0601225,2474177874.2338037,2119929500.3808396,1793387826.567199,1487959499.7492592,1235251364.4431696,1409930353.6814079,1601871859.2612233,1809955915.0217929,2033135545.4223833,2237454039.8529024,2046047791.5913439,1866987893.6676302,1699474582.0777655,1542760130.3998914,1396145448.2028317,1258976902.8728957,1130643350.1130695,{"$f":"IF((AX100-AX101-AX118-AX119)>0,(AX100-AX101-AX118-AX119),0)","v":1010573359.3467983},898232621.17140925,793121524.85823786,694772894.69185245,602749874.68299782,516643951.88290751,{"$f":"IF((BD100-BD101-BD118-BD119)>0,(BD100-BD101-BD118-BD119),0)","v":436073109.1733638},{"$f":"IF((BE100-BE101-BE118-BE119)>0,(BE100-BE101-BE118-BE119),0)","v":360680099.01069582},290130830.1655618,216688157.38889575,162333985.52657247,65397126656]
[null,"Инфляция",0.01,null,"Налог на прибыль                                    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W122>0,W122*$C$89,0)","v":56313479.507135965},{"$f":"IF(X122>0,X122*$C$89,0)","v":280626159.97451621},485125323.14191031,671129936.48514318,839872762.45605373,929890410.85111105,830841972.65898919,738217223.09046805,651597695.47126913,570592310.4120245,494835574.84676075,423985900.07616794,358677565.31343985,297591899.94985187,247050272.88863394,281986070.73628157,320374371.85224468,361991183.00435859,406627109.08447671,447490807.97058052,409209558.31826878,373397578.73352605,339894916.41555309,308552026.07997829,279229089.64056635,251795380.57457915,226128670.02261391,202114671.86935967,179646524.23428187,158624304.97164759,138954578.9383705,120549974.93659957,103328790.3765815,87214621.834672764,72136019.802139163,58026166.033112362,43337631.47777915,32466797.105314493,13079425331]
[null,"Доля в проекте",0.5,null,"Чистая прибыль                                       ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W122-W123","v":225253918.02854386},{"$f":"X122-X123","v":1122504639.8980649},1940501292.567641,2684519745.9405723,3359491049.8242149,3719561643.4044442,3323367890.6359568,2952868892.3618722,2606390781.885076,2282369241.648098,1979342299.387043,1695943600.3046718,1434710261.2537591,1190367599.7994075,988201091.55453563,1127944282.9451263,1281497487.4089787,1447964732.0174344,1626508436.3379066,1789963231.8823218,1636838233.2730751,1493590314.9341042,1359579665.6622124,1234208104.3199131,1116916358.5622654,1007181522.2983166,904514680.09045565,808458687.47743869,718586096.93712735,634497219.88659024,555818315.75348198,482199899.74639827,413315161.50632602,348858487.33869106,288544079.20855665,232104664.13244945,173350525.9111166,129867188.42125797,52317701325]
[null,"Поставка нефти на экспорт",{"$f":"1-C126","v":0.30000000000000004},null,"капвлож. нак.итогом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V125+W127","v":6743956320},13487912640,20231868960,26975825280,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600,33719781600]
[null,"Поставка нефти на Внутренний рынок",0.7,null,"амортизация нак. итогом  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117","v":451845073.44},{"$f":"X117","v":903690146.88},1355535220.3200002,1807380293.76,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2259225367.2000003,2225505585.5999994,1773660512.1599994,1321815438.7199996,869970365.27999938,418125291.83999944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W126:$BH126),0)","v":33719781600}]
[null,"Индекс дефлятор",90,null,"CAPEX с инфляцией и НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W128:W130,W139:W140)","v":6743956320},{"$f":"SUM(X128:X130,X139:X140)","v":6743956320},6743956320,6743956320,6743956320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33719781600]
[null,"Ставка кредита",0.14000000000000001,null,"- Бурение эксплуатационное, руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$99*W$16*$C$127","v":2768688000},2768688000,2768688000,2768688000,2768688000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13843440000]
[null,"Срок кредита",6,null,"Оборудование не вх. в смету строек ,  руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$100*W$10*$C$127","v":773280000},773280000,773280000,773280000,773280000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3866400000]
[null,null,null,null,"Обустройство  руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W131:W138)","v":2449012320},2449012320,2449012320,2449012320,2449012320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12245061600]
[null,"Стоимость 1км сейсики 2Д                            руб",465000,null,"Сбор и транспорт нефти и газа                     руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$102*W$10*$C$127","v":496804320},496804320,496804320,496804320,496804320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2484021600]
[null,"Стоимость 1км сейсики 3Д                           руб",1240000,null,"Подготовка нефти и газа                      руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$103*W$10*$C$127","v":32400000},32400000,32400000,32400000,32400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ППД ,руб/скв",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$104*W$10*$C$127","v":410400000},410400000,410400000,410400000,410400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF($W$124:$BH$124,\">=0\",$W133:$BH133),0)","v":2052000000}]
[null,"BRENT   долларов/баррель",100,null,"Электроснабжение , руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$105*W$10*$C$127","v":361584000},361584000,361584000,361584000,361584000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1807920000]
[null,null,7.3,null,"Автоматизация  , руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$106*W$10*$C$127","v":73008000},73008000,73008000,73008000,73008000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365040000]
[null,null,{"$f":"C134*C135","v":730},null,"Материально техническое снабжение (Базы..)  руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$107*W$10*$C$127","v":240624000},240624000,240624000,240624000,240624000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1203120000]
[null,null,{"$f":"C120","v":38},null,"Промысловые дороги  , руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$108*W$10*$C$127","v":695520000},695520000,695520000,695520000,695520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3477600000]
[null,null,{"$f":"C136*C137","v":27740},null,"Прочие   , руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$109*W$10*$C$127","v":138672000},138672000,138672000,138672000,138672000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693360000]
[null,null,null,null,"Непроиозводственное строительство руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$110*W$10*$C$127","v":752976000},752976000,752976000,752976000,752976000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3764880000]
[null,null,null,null,"ГРР всего"]
[null,null,null,null,"- Бурение разведочное, руб"]
[null,null,null,null,"- Сейсмика, руб"]
[null,null,null,null,"Денежный поток    (общий )                       ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U140","v":0},null,{"$f":"W124+W117-W127","v":-6066857328.531456},{"$f":"X124+X117-X127","v":-4717761533.2219353},-3447919807.112359,-2252056280.299428,-1125239902.9757843,5978787010.6044445,5582593257.8359566,5212094259.5618725,4865616149.0850763,4541594608.8480988,4238567666.5870433,3955168967.5046721,3693935628.4537592,3449592966.9994078,3213706677.1545353,2901604795.1051254,2603312926.1289783,2317935097.2974339,2044633728.177906,1789963231.8823218,1636838233.2730751,1493590314.9341042,1359579665.6622124,1234208104.3199131,1116916358.5622654,1007181522.2983166,904514680.09045565,808458687.47743869,718586096.93712735,634497219.88659024,555818315.75348198,482199899.74639827,413315161.50632602,348858487.33869106,288544079.20855665,232104664.13244945,173350525.9111166,129867188.42125797]
[null,null,null,null,"Денежный поток    (общий )   накопленный                   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"V144+W143","v":-6066857328.531456},-10784618861.753391,-14232538668.865749,-16484594949.165176,-17609834852.140961,-11631047841.536516,-6048454583.7005596,-836360324.13868713,4029255824.9463892,8570850433.794488,12809418100.381531,16764587067.886204,20458522696.339962,23908115663.339371,27121822340.493904,30023427135.59903,32626740061.728008,34944675159.025444,36989308887.203354,38779272119.085678,40416110352.358749,41909700667.292854,43269280332.955063,44503488437.274979,45620404795.837242,46627586318.135559,47532100998.226013,48340559685.703453,49059145782.640579,49693643002.527168,50249461318.280647,50731661218.027046,51144976379.533371,51493834866.872063,51782378946.08062,52014483610.213066,52187834136.124184,52317701324.545441]
[null,null,null,null,"Денежный поток  ( с учетом доли )             "]
[null,null,null,null,"Дисконтированный денежный поток            ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(W143/((1+$C$122)^((W76-$W$76)-0.5)),0)","v":-6362973647},{"$f":"ROUND(X143/((1+$C$122)^((X76-$W$76)-0.5)),0)","v":-4498209127},-2988602315,-1774587944,-806066229,3893552178,3305036183,2805174018,2380634404,2020089177,1713912364,1453924475,1234449829,1047995190,887574845,728524775,594209724,480974405,385694575,306958338,255181038,211680788,175170887,144561610,118930310,97496037,79597999,64677269,52261271,41950602,33407859,26348156,20531078,15753862,11845604,8662360,6469601,4005589,{"$f":"SUMIF(W124:BH124,\">=0\",W146:BH146)","v":8176797138}]
[null,null,null,null,"Диск. денежный поток накопл. итогом                 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V147+W146","v":-6362973647},-10861182774,-13849785089,-15624373033,-16430439262,-12536887084,-9231850901,-6426676883,-4046042479,-2025953302,-312040938,1141883537,2376333366,3424328556,4311903401,5040428176,5634637900,6115612305,6501306880,6808265218,7063446256,7275127044,7450297931,7594859541,7713789851,7811285888,7890883887,7955561156,8007822427,8049773029,8083180888,8109529044,8130060122,8145813984,8157659588,8166321948,8172791549,8176797138,{"$f":"BI146/$C$120","v":215178872.05263159}]
[null,null,null,null,"NPV                                                        ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH147","v":8176797138}]
[null,null,null,null,"IRR (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISERROR(IRR($W$143:BH143)),0,IRR($W$143:BH143)),2)","v":0.16}]
[null,null,null,null,"DPP (лет)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISERROR(TEXT(COUNTIF($V$147:$BH$147,\"<=0\")+OFFSET($V$147,0,COUNTIF($V$147:$BH$147,\"<=0\"))/OFFSET($V$147,-1,(COUNTIF($V$147:$BH$147,\"<=0\")+1))*-1-COUNTIF($V$147:$BH$147,\"=0\"),\"# ## 0,00\")),0,TEXT(COUNTIF($V$147:$BH$147,\"<=0\")+OFFSET($V$147,0,COUNTIF($V$147:$BH$147,\"<=0\"))/OFFSET($V$147,-1,(COUNTIF($V$147:$BH$147,\"<=0\")+1))*-1-COUNTIF($V$147:$BH$147,\"=0\"),\"# ## 0,00\"))+1,1)","v":11.1}]
[null,null,null,null,"PI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISERROR(1+$BI$148/$BI$127),0,1+$BI$148/$BI$127),2)","v":1.24}]
[null,null,null,null,"Срок разработки (лет)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(W122:BH122,\">0\")","v":38}]
[null,null,null,null,"Инфляция",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+$C$123)^(W76-$V$76)","v":1.01},1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506010001,1.0721353521070098,1.0828567056280802,1.0936852726843611,1.1046221254112047,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376226,1.1609689553699984,1.1725786449236988,1.1843044313729358,1.1961474756866652,1.2081089504435316,1.220190039947967,1.2323919403474466,1.2447158597509214,1.2571630183484304,1.269734648531915,1.2824319950172343,1.2952563149674066,1.3082088781170802,1.3212909668982511,1.3345038765672337,1.3478489153329063,1.3613274044862349,1.3749406785310976,1.3886900853164086,1.4025769861695727,1.4166027560312682,1.430768783591581,1.430768783591581,1.4595272361417719]
[]
[]
[null,null,null,null,"n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"K-Сумма кредита",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN(X147:BH147)","v":16430439262}]
[null,null,null,null,"p-Процент в годовом исчислении",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$128","v":0.14000000000000001}]
[null,null,null,null,"N-Количество периодов начисления процентов",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$129","v":6}]
[null,null,null,null,"Sn-Сумма гашения за очередной период",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$157*($W$158)/(1-((1+$W$158)^-$W$159))","v":4225210613.1738973}]
[null,null,null,null,"Сумма платежа SumPay  (основного долга и процентов)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W160","v":4225210613.1738973},{"$f":"IF(X156<=$W$159,W161,0)","v":4225210613.1738973},4225210613.1738973,4225210613.1738973,4225210613.1738973,4225210613.1738973,0,0,0,0]
[null,null,null,null,"Гашение долга Sn  (основн. Долга)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W161-W163","v":1924949116.493897},{"$f":"IF(X163>0,(X161-X163),0)","v":2194441992.8030424},2501663871.7954683,2851896813.8468342,3251162367.7853909,3706325099.2753458,-3.0708312988281252E-6,-3.5007476806640628E-6,-3.9908523559570314E-6,-4.5495716857910154E-6]
[null,null,null,null,"Spn-Сумма  процентов  за очередной период",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W157*W158","v":2300261496.6800003},{"$f":"W167*$W$158","v":2030768620.3708546},1723546741.3784287,1373313799.3270631,974048245.38850629,518885513.89855152,3.0708312988281252E-6,3.5007476806640628E-6,3.9908523559570314E-6,4.5495716857910154E-6]
[null,null,null,null,"Гашение долга S-Сумма долга выплаченная (погашенная)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162","v":1924949116.493897},{"$f":"IF(X161>0,(W164+X162),0)","v":4119391109.2969394},6621054981.0924072,9472951794.9392414,12724114162.724632,16430439261.999977,0,0,0,0]
[null,null,null,null,"Проценты Sp-Сумма процентов общая",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W163","v":2300261496.6800003},{"$f":"IF(X161>0,(W165+X163),0)","v":4331030117.0508547},6054576858.4292831,7427890657.7563457,8401938903.1448517,8920824417.0434036,0,0,0,0]
[null,null,null,null,"Сумма платежа St-Выплаченная сумма общая (S + Sp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W164+W165","v":4225210613.1738973},8450421226.3477936,12675631839.52169,16900842452.695587,21126053065.869484,25351263679.043381,0,0,0,0]
[null,null,null,null,"Остаток долга R-Остаток основного долга",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W157-W162","v":14505490145.506104},{"$f":"IF((W167-X162)>0,(W167-X162),0)","v":12311048152.70306},9809384280.9075928,6957487467.0607586,3706325099.2753677,2.193450927734375E-5,2.5005340576171874E-5,2.8506088256835936E-5,3.2496940612792965E-5,3.7046512298583977E-5]
[]
[]
[null,null,null,null,{"$f":"E124","v":"Чистая прибыль                                       "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W124","v":225253918.02854386},{"$f":"X124","v":1122504639.8980649},1940501292.567641,2684519745.9405723,3359491049.8242149,3719561643.4044442,3323367890.6359568,2952868892.3618722,2606390781.885076,2282369241.648098,1979342299.387043,1695943600.3046718,1434710261.2537591,1190367599.7994075,988201091.55453563,1127944282.9451263,1281497487.4089787,1447964732.0174344,1626508436.3379066,1789963231.8823218,1636838233.2730751,1493590314.9341042,1359579665.6622124,1234208104.3199131,1116916358.5622654,1007181522.2983166,904514680.09045565,808458687.47743869,718586096.93712735,634497219.88659024,555818315.75348198,482199899.74639827,413315161.50632602,348858487.33869106,288544079.20855665,232104664.13244945,173350525.9111166,129867188.42125797,{"$f":"SUM(W170:BH170)","v":52317701324.545441}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(X170/((1+$C$122)^((X76-$V$76)-0.5)),0)","v":972969255},{"$f":"ROUND(Y170/((1+$C$122)^((Y76-$V$76)-0.5)),0)","v":1529087097},1923057211,2187793890,2202074421,1788652468,1444771034,1159315673,922901596,727608412,566755216,435868657,328760663,248114071,257454820,265912317,273140433,278927699,279053035,231982762,192437080,159246261,131419646,108118464,88632761,72361817,58797518,47510246,38136911,30370781,23952869,18664616,14321692,10768731,7874873,5881456,3641445,{"$f":"SUM(W171:BH171)","v":19036337897}]
[]
[null,null,null,null,"CAPEX с инфляцией и НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W127","v":6743956320},6743956320,6743956320,6743956320,6743956320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W173:BH173)","v":33719781600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(X173/((1+$C$122)^((X76-$V$76)-0.5)),0)","v":5845554595},5314140541,4831036855,4391851687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W174:BH174)","v":20382583678}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V76","v":2015},{"$f":"W76","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2051,2053]
[null,null,null,null,"ГРР всего                                    руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W184,W182,W179)","v":189620000},111860000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V177:BH177)","v":301480000}]
[null,null,null,null,"- Бурение разведочное объем     скв.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,"- Бурение разведочное                руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$98*W178*3000*$C$127","v":155520000},{"$f":"$C$98*X178*3000*$C$127","v":77760000},{"$f":"$C$98*Y178*3000*$C$127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280000]
[null,null,null,null,"- Сейсмика всего                         руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V182,V184)","v":0},{"$f":"SUM(W182,W184)","v":34100000},34100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68200000]
[null,null,null,null,"- Сейсмика 2Д  объем                км",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,"- Сейсмика 2Д                            руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W181*$C$131","v":9300000},{"$f":"X181*$C$131","v":9300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18600000]
[null,null,null,null,"- Сейсмика 3Д  объем                км",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,"- Сейсмика 3Д                            руб",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*$C$132","v":24800000},{"$f":"X183*$C$132","v":24800000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49600000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CRU203<>0,#REF!+1,\"\")","v":{"$error":"#REF!"}},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.36168250598147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CRU204<>0,CRT203+1,\"\")","v":{"$error":"#REF!"}},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.402570190700182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.415469764044161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.594181600554407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.610365746333414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.933750074376192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.94527339996403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.973463918832287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},40.996808706133635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},41.115346798726407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"NORMINV(RAND(),#REF!,(#REF!-#REF!)/#REF!)","v":{"$error":"#REF!"}},41.329744885180403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"БЛЕКА-ШОУЛЗА","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":false,"merged":[[8,1,8,5],[0,1,0,4],[4,1,4,5],[5,1,5,5],[6,1,6,5],[7,1,7,5]]}
[null,"Real Option Value, руб.",null,null,null,{"$f":"S0*N_d1-X*EXP(-Rf*Tex)*N_d2","v":8777161775.3987293}]
[]
[null,"Расчет ROV методом Блека-Шоулза",null,null,null,null,null,null,null,null,null,null,"Запасы нефти млн.т",30]
[null,null,null,null,null,null,null,null,"PV=Пт=",null,null,null,"Цена нефти руб.",14501.435866466667]
[null,"Текущая стоимость базисного актива; PV",null,null,null,null,19036337897,null,null,null,null,null,"Bt  руб.",{"$f":"N4*N3*1000000","v":435043075994}]
[null,"Инвестиции      K",null,null,null,null,20382583678,null,null,null,null,null,"Пт  руб.",19025601821,{"$f":"N6/N5","v":4.3732685039360092E-2}]
[null,"Срок исполнения (разбуривания)   Tex",null,null,null,null,5]
[null,"Безрисковая ставка      Rf",null,null,null,null,0.1]
[null,"Стандартное отклонение       СО",null,null,null,null,0.35]
[]
[null,"d1",{"$f":"(LN(S0/X)+(Rf+0.5*(СО)^2)*Tex)/(СО*SQRT(Tex))","v":0.94287815680509046},null,"d2",{"$f":"d_1-СО*SQRT(Tex)","v":0.16025436468016407}]
[null,"N(d1)",{"$f":"NORMSDIST(d_1)","v":0.82712838560543678},null,"N(d2)",{"$f":"NORMSDIST(d_2)","v":0.56365964705149085}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"K  ="]
[]
[]
[]
[]
[null,"https://sibsutis.ru/upload/publications/93f/fhxbjdspoead%20fj%20tbymvtsedutffbnlqtsnuc%20qmsfrsjwccxbptuh%20xxcqchrpthjlvd.pdf"]

{"sheet":"БИНОМИАЛЬНЫЙ МЕТОД","index":2,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[[9,1,9,2],[4,1,4,2],[4,4,4,6],[5,1,5,2],[5,4,5,6],[6,1,6,2],[6,4,6,6],[0,1,0,2],[7,1,7,2],[7,4,7,6],[8,1,8,2],[8,4,8,6]]}
[null,"Real Option Value, руб.",null,{"$f":"C36","v":8839630566.8760338}]
[]
[null,"Расчет ROV  биномиальным методом"]
[]
[null,"Текущая стоимость базисного актива; PV",null,19036337897,"Время шага (dt)",null,null,{"$f":"maturity/steps","v":1}]
[null,"Инвестиции      K",null,20382583678,"Фактор роста (u)",null,null,{"$f":"EXP(volatility*SQRT(dt))","v":1.4190675485932571}]
[null,"Срок исплнения  (Tex), лет",null,5,"Фактор снижения (d)",null,null,{"$f":"1/u","v":0.70468808971871355}]
[null,"Безрисковая ставка  Rf, %",null,0.1,"Риск -нейтральная вероятность (p)",null,null,{"$f":"(EXP((Rf)*dt)-d)/(u-d)","v":0.56060238488361314}]
[null,"Волатильность  (σ), %",null,0.35]
[null,"Число шагов (N)",null,5]
[]
[null,"https://sibsutis.ru/upload/publications/93f/fhxbjdspoead%20fj%20tbymvtsedutffbnlqtsnuc%20qmsfrsjwccxbptuh%20xxcqchrpthjlvd.pdf"]
[]
[null,null,"Расчет базовой биномиальной решетки"]
[]
[null,null,null,null,null,null,null,{"$f":"G17*u","v":109546561003.42545}]
[null,null,null,null,null,null,{"$f":"F18*u","v":77196156808.758392}," "]
[null,null,null,null,null,{"$f":"E19*u","v":54399212275.190208},null,{"$f":"G19*u","v":54399212275.190208}]
[null,null,null,null,{"$f":"D20*u","v":38334476980.406578},null,{"$f":"F20*u","v":38334476980.406578}]
[null,null,null,{"$f":"C21*u","v":27013849353.688709},null,{"$f":"E21*u","v":27013849353.688709},null,{"$f":"G21*u","v":27013849353.688709}]
[null,null,{"$f":"asset","v":19036337897},null,{"$f":"D22*u","v":19036337897},null,{"$f":"F20*d","v":19036337897}]
[null,null,null,{"$f":"C21*d","v":13414680587.876883},null,{"$f":"E21*d","v":13414680587.876883},null,{"$f":"G23*u","v":13414680587.876883}]
[null,null,null,null,{"$f":"D22*d","v":9453165637.6576691},null,{"$f":"F22*d","v":9453165637.6576691}]
[null,null,null,null,null,{"$f":"E23*d","v":6661533234.9955673},null,{"$f":"G25*u","v":6661533234.9955673}]
[null,null,null,null,null,null,{"$f":"F24*d","v":4694303129.9667482}]
[null,null,null,null,null,null,null,{"$f":"G25*d","v":3308019505.2168455}]
[]
[null,null,"t0","t1","t2","t3","t4","t5"]
[]
[null,null,"Расчет опционной решетки"]
[null,null,null,null,null,null,null,{"$f":"MAX(0,H16-cost)","v":89163977325.425446}]
[null,null,null,null,null,null,{"$f":"(p*H31+(1-p)*H33)*EXP(-Rf*dt)","v":58753232420.654984}]
[null,null,null,null,null,{"$f":"(p*G32+(1-p)*G34)*EXP(-Rf*dt)","v":37711364190.826294},null,{"$f":"MAX(0,H18-cost)","v":34016628597.190208}]
[null,null,null,null,{"$f":"(p*F33+(1-p)*F35)*EXP(-Rf*dt)","v":23672599604.427448},null,{"$f":"(p*H33+(1-p)*H35)*EXP(-Rf*dt)","v":19891552592.303165}]
[null,null,null,{"$f":"(p*E34+(1-p)*E36)*EXP(-Rf*dt)","v":14582372395.693281},null,{"$f":"(p*G34+(1-p)*G36)*EXP(-Rf*dt)","v":11427435567.989107},null,{"$f":"MAX(0,H20-cost)","v":6631265675.6887093}]
[null,null,{"$f":"(p*D35+(1-p)*D37)*EXP(-Rf*dt)","v":8839630566.8760338},null,{"$f":"(p*F35+(1-p)*F37)*EXP(-Rf*dt)","v":6474996667.6055288},null,{"$f":"(p*H35+(1-p)*H37)*EXP(-Rf*dt)","v":3363736135.0956898}]
[null,null,null,{"$f":"(p*E36+(1-p)*E38)*EXP(-Rf*dt)","v":3628581111.7454624},null,{"$f":"(p*G36+(1-p)*G38)*EXP(-Rf*dt)","v":1706268658.1884487},null,{"$f":"MAX(0,H22-cost)","v":0}]
[null,null,null,null,{"$f":"(p*F37+(1-p)*F39)*EXP(-Rf*dt)","v":865511626.65242422},null,{"$f":"(p*H37+(1-p)*H39)*EXP(-Rf*dt)","v":0}]
[null,null,null,null,null,{"$f":"(p*G38+(1-p)*G40)*EXP(-Rf*dt)","v":0},null,{"$f":"MAX(0,H24-cost)","v":0}]
[null,null,null,null,null,null,{"$f":"(p*H39+(1-p)*H41)*EXP(-Rf*dt)","v":0}]
[null,null,null,null,null,null,null,{"$f":"MAX(0,H26-cost)","v":0}]
[]
[null,null,"t0","t1","t2","t3","t4","t5"]
[]
[null,null,"Расчет решетки решений"]
[null,null,null,null,null,null,null,{"$f":"IF(H31=H16-cost,\"Execute\",\"End\")","v":"Execute"}]
[null,null,null,null,null,null,{"$f":"IF(G32=G17-cost,\"Execute\",\"Continue\")","v":"Continue"}]
[null,null,null,null,null,{"$f":"IF(F33=F18-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(H33=H18-cost,\"Execute\",\"End\")","v":"Execute"}]
[null,null,null,null,{"$f":"IF(E34=E19-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(G34=G19-cost,\"Execute\",\"Continue\")","v":"Continue"}]
[null,null,null,{"$f":"IF(D35=D20-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(F35=F20-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(H35=H20-cost,\"Execute\",\"End\")","v":"Execute"}]
[null,null,{"$f":"IF(C36=C21-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(E36=E21-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(G36=G21-cost,\"Execute\",\"Continue\")","v":"Continue"}]
[null,null,null,{"$f":"IF(D37=D22-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(F37=F22-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(H37=H22-cost,\"Execute\",\"End\")","v":"End"}]
[null,null,null,null,{"$f":"IF(E38=E23-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(G38=G23-cost,\"Execute\",\"Continue\")","v":"Continue"}]
[null,null,null,null,null,{"$f":"IF(F39=F24-cost,\"Execute\",\"Continue\")","v":"Continue"},null,{"$f":"IF(H39=H24-cost,\"Execute\",\"End\")","v":"End"}]
[null,null,null,null,null,null,{"$f":"IF(G40=G25-cost,\"Execute\",\"Continue\")","v":"Continue"}]
[null,null,null,null,null,null,null,{"$f":"IF(H41=H26-cost,\"Execute\",\"End\")","v":"End"}]
[]
[null,null,"t0","t1","t2","t3","t4","t5"]