|
Читайте также: |
Кэш-фло (руб.)
| Строка | 10.2008 | 11.2008 | 12.2008 | 1кв. 2009г. | 2кв. 2009г. | 3кв. 2009г. | 4кв. 2009г. |
| Поступления от продаж | ~PE_Get(26,0,18){} | ~PE_Get(26,0,19){11 200 000,00} | ~PE_Get(26,0,20){1 000 000,00} | ~PE_Get(26,0,21){} | ~PE_Get(26,0,22){19 032 000,00} | ~PE_Get(26,0,23){1 324 960,00} | ~PE_Get(27,0,24){6 310 701,55} |
| Затраты на материалы и комплектующие | ~PE_Get(26,1,18){} | ~PE_Get(26,1,19){7 831 531,64} | ~PE_Get(26,1,20){334 385,98} | ~PE_Get(26,1,21){} | ~PE_Get(26,1,22){2 169 731,00} | ~PE_Get(26,1,23){270 197,61} | ~PE_Get(27,1,24){2 058 785,91} |
| Затраты на сдельную заработную плату | ~PE_Get(26,2,18){} | ~PE_Get(26,2,19){} | ~PE_Get(26,2,20){} | ~PE_Get(26,2,21){} | ~PE_Get(26,2,22){} | ~PE_Get(26,2,23){} | ~PE_Get(27,2,24){} |
| Суммарные прямые издержки | ~PE_Get(26,3,18){} | ~PE_Get(26,3,19){7 831 531,64} | ~PE_Get(26,3,20){334 385,98} | ~PE_Get(26,3,21){} | ~PE_Get(26,3,22){2 169 731,00} | ~PE_Get(26,3,23){270 197,61} | ~PE_Get(27,3,24){2 058 785,91} |
| Общие издержки | ~PE_Get(26,4,18){141 507,80} | ~PE_Get(26,4,19){564 520,00} | ~PE_Get(26,4,20){118 520,00} | ~PE_Get(26,4,21){169 050,81} | ~PE_Get(26,4,22){4 105 070,00} | ~PE_Get(26,4,23){3 497 763,83} | ~PE_Get(27,4,24){591 715,26} |
| Затраты на персонал | ~PE_Get(26,5,18){168 568,57} | ~PE_Get(26,5,19){205 461,15} | ~PE_Get(26,5,20){207 868,11} | ~PE_Get(26,5,21){652 048,37} | ~PE_Get(26,5,22){787 000,23} | ~PE_Get(26,5,23){985 632,63} | ~PE_Get(27,5,24){1 020 679,83} |
| Суммарные постоянные издержки | ~PE_Get(26,6,18){310 076,37} | ~PE_Get(26,6,19){769 981,15} | ~PE_Get(26,6,20){326 388,11} | ~PE_Get(26,6,21){821 099,18} | ~PE_Get(26,6,22){4 892 070,23} | ~PE_Get(26,6,23){4 483 396,47} | ~PE_Get(27,6,24){1 612 395,09} |
| Вложения в краткосрочные ценные бумаги | ~PE_Get(26,7,18){} | ~PE_Get(26,7,19){} | ~PE_Get(26,7,20){} | ~PE_Get(26,7,21){} | ~PE_Get(26,7,22){} | ~PE_Get(26,7,23){} | ~PE_Get(27,7,24){} |
| Доходы по краткосрочным ценным бумагам | ~PE_Get(26,8,18){} | ~PE_Get(26,8,19){} | ~PE_Get(26,8,20){} | ~PE_Get(26,8,21){} | ~PE_Get(26,8,22){} | ~PE_Get(26,8,23){} | ~PE_Get(27,8,24){} |
| Другие поступления | ~PE_Get(26,9,18){} | ~PE_Get(26,9,19){} | ~PE_Get(26,9,20){} | ~PE_Get(26,9,21){} | ~PE_Get(26,9,22){} | ~PE_Get(26,9,23){} | ~PE_Get(27,9,24){} |
| Другие выплаты | ~PE_Get(26,10,18){} | ~PE_Get(26,10,19){} | ~PE_Get(26,10,20){} | ~PE_Get(26,10,21){} | ~PE_Get(26,10,22){} | ~PE_Get(26,10,23){} | ~PE_Get(27,10,24){} |
| Налоги | ~PE_Get(26,11,18){79 216,82} | ~PE_Get(26,11,19){23 422,57} | ~PE_Get(26,11,20){23 696,96} | ~PE_Get(26,11,21){134 333,51} | ~PE_Get(26,11,22){149 718,03} | ~PE_Get(26,11,23){638 365,37} | ~PE_Get(27,11,24){176 357,50} |
| Кэш-фло от операционной деятельности | ~PE_Get(26,12,18){-389 293,19} | ~PE_Get(26,12,19){2 575 064,64} | ~PE_Get(26,12,20){315 528,94} | ~PE_Get(26,12,21){-955 432,69} | ~PE_Get(26,12,22){11 820 480,74} | ~PE_Get(26,12,23){-4 066 999,45} | ~PE_Get(27,12,24){2 463 163,05} |
| Затраты на приобретение активов | ~PE_Get(26,13,18){} | ~PE_Get(26,13,19){} | ~PE_Get(26,13,20){} | ~PE_Get(26,13,21){15 139 534,88} | ~PE_Get(26,13,22){15 139 534,88} | ~PE_Get(26,13,23){6 720 930,23} | ~PE_Get(27,13,24){} |
| Другие издержки подготовительного периода | ~PE_Get(26,14,18){} | ~PE_Get(26,14,19){} | ~PE_Get(26,14,20){} | ~PE_Get(26,14,21){} | ~PE_Get(26,14,22){} | ~PE_Get(26,14,23){} | ~PE_Get(27,14,24){} |
| Поступления от реализации активов | ~PE_Get(26,15,18){} | ~PE_Get(26,15,19){} | ~PE_Get(26,15,20){} | ~PE_Get(26,15,21){} | ~PE_Get(26,15,22){} | ~PE_Get(26,15,23){} | ~PE_Get(27,15,24){} |
| Приобретение прав собственности (акций) | ~PE_Get(26,16,18){} | ~PE_Get(26,16,19){} | ~PE_Get(26,16,20){} | ~PE_Get(26,16,21){} | ~PE_Get(26,16,22){} | ~PE_Get(26,16,23){} | ~PE_Get(27,16,24){} |
| Продажа прав собственности | ~PE_Get(26,17,18){} | ~PE_Get(26,17,19){} | ~PE_Get(26,17,20){} | ~PE_Get(26,17,21){} | ~PE_Get(26,17,22){} | ~PE_Get(26,17,23){} | ~PE_Get(27,17,24){} |
| Доходы от инвестиционной деятельности | ~PE_Get(26,18,18){} | ~PE_Get(26,18,19){} | ~PE_Get(26,18,20){} | ~PE_Get(26,18,21){} | ~PE_Get(26,18,22){} | ~PE_Get(26,18,23){} | ~PE_Get(27,18,24){} |
| Кэш-фло от инвестиционной деятельности | ~PE_Get(26,19,18){} | ~PE_Get(26,19,19){} | ~PE_Get(26,19,20){} | ~PE_Get(26,19,21){-15 139 534,88} | ~PE_Get(26,19,22){-15 139 534,88} | ~PE_Get(26,19,23){-6 720 930,23} | ~PE_Get(27,19,24){} |
| Собственный (акционерный) капитал | ~PE_Get(26,20,18){} | ~PE_Get(26,20,19){} | ~PE_Get(26,20,20){} | ~PE_Get(26,20,21){} | ~PE_Get(26,20,22){} | ~PE_Get(26,20,23){} | ~PE_Get(27,20,24){} |
| Займы | ~PE_Get(26,21,18){} | ~PE_Get(26,21,19){} | ~PE_Get(26,21,20){} | ~PE_Get(26,21,21){16 700 000,00} | ~PE_Get(26,21,22){15 300 000,00} | ~PE_Get(26,21,23){800 000,00} | ~PE_Get(27,21,24){} |
| Выплаты в погашение займов | ~PE_Get(26,22,18){} | ~PE_Get(26,22,19){1 700 000,00} | ~PE_Get(26,22,20){} | ~PE_Get(26,22,21){} | ~PE_Get(26,22,22){} | ~PE_Get(26,22,23){} | ~PE_Get(27,22,24){1 400 000,00} |
| Выплаты процентов по займам | ~PE_Get(26,23,18){350 368,42} | ~PE_Get(26,23,19){350 368,42} | ~PE_Get(26,23,20){350 368,42} | ~PE_Get(26,23,21){1 051 105,26} | ~PE_Get(26,23,22){1 051 105,26} | ~PE_Get(26,23,23){1 051 105,26} | ~PE_Get(27,23,24){1 051 105,26} |
| Лизинговые платежи | ~PE_Get(26,24,18){} | ~PE_Get(26,24,19){} | ~PE_Get(26,24,20){} | ~PE_Get(26,24,21){} | ~PE_Get(26,24,22){} | ~PE_Get(26,24,23){} | ~PE_Get(27,24,24){} |
| Выплаты дивидендов | ~PE_Get(26,25,18){} | ~PE_Get(26,25,19){} | ~PE_Get(26,25,20){} | ~PE_Get(26,25,21){} | ~PE_Get(26,25,22){} | ~PE_Get(26,25,23){} | ~PE_Get(27,25,24){} |
| Кэш-фло от финансовой деятельности | ~PE_Get(26,26,18){-350 368,42} | ~PE_Get(26,26,19){-2 050 368,42} | ~PE_Get(26,26,20){-350 368,42} | ~PE_Get(26,26,21){15 648 894,74} | ~PE_Get(26,26,22){14 248 894,74} | ~PE_Get(26,26,23){-251 105,26} | ~PE_Get(27,26,24){-2 451 105,26} |
| Баланс наличности на начало периода | ~PE_Get(26,27,18){746 395,36} | ~PE_Get(26,27,19){6 733,75} | ~PE_Get(26,27,20){531 429,97} | ~PE_Get(26,27,21){496 590,49} | ~PE_Get(26,27,22){50 517,65} | ~PE_Get(26,27,23){10 980 358,24} | ~PE_Get(27,27,24){-58 676,70} |
| Баланс наличности на конец периода | ~PE_Get(26,28,18){6 733,75} | ~PE_Get(26,28,19){531 429,97} | ~PE_Get(26,28,20){496 590,49} | ~PE_Get(26,28,21){50 517,65} | ~PE_Get(26,28,22){10 980 358,24} | ~PE_Get(26,28,23){-58 676,70} | ~PE_Get(27,28,24){-46 618,91} |
Кэш-фло (руб.)
| Строка | 1кв. 2010г. | 2кв. 2010г. | 3кв. 2010г. | 4кв. 2010г. | 2011 год | 2012 год | 2013 год | 2014 год | 2015 год |
| Поступления от продаж | ~PE_Get(27,0,25){14 365 807,50} | ~PE_Get(27,0,26){34 484 400,00} | ~PE_Get(27,0,27){14 962 550,00} | ~PE_Get(27,0,28){13 913 557,50} | ~PE_Get(27,0,29){77 726 315,00} | ~PE_Get(28,0,30){77 726 315,00} | ~PE_Get(28,0,31){77 726 315,00} | ~PE_Get(28,0,32){77 726 315,00} | ~PE_Get(28,0,33){77 726 315,00} |
| Затраты на материалы и комплектующие | ~PE_Get(27,1,25){4 411 799,21} | ~PE_Get(27,1,26){6 554 925,69} | ~PE_Get(27,1,27){4 101 915,30} | ~PE_Get(27,1,28){4 703 008,96} | ~PE_Get(27,1,29){21 977 341,38} | ~PE_Get(28,1,30){25 233 250,09} | ~PE_Get(28,1,31){29 018 237,60} | ~PE_Get(28,1,32){33 370 973,24} | ~PE_Get(28,1,33){38 376 619,23} |
| Затраты на сдельную заработную плату | ~PE_Get(27,2,25){} | ~PE_Get(27,2,26){} | ~PE_Get(27,2,27){} | ~PE_Get(27,2,28){} | ~PE_Get(27,2,29){} | ~PE_Get(28,2,30){} | ~PE_Get(28,2,31){} | ~PE_Get(28,2,32){} | ~PE_Get(28,2,33){} |
| Суммарные прямые издержки | ~PE_Get(27,3,25){4 411 799,21} | ~PE_Get(27,3,26){6 554 925,69} | ~PE_Get(27,3,27){4 101 915,30} | ~PE_Get(27,3,28){4 703 008,96} | ~PE_Get(27,3,29){21 977 341,38} | ~PE_Get(28,3,30){25 233 250,09} | ~PE_Get(28,3,31){29 018 237,60} | ~PE_Get(28,3,32){33 370 973,24} | ~PE_Get(28,3,33){38 376 619,23} |
| Общие издержки | ~PE_Get(27,4,25){746 447,66} | ~PE_Get(27,4,26){5 525 809,00} | ~PE_Get(27,4,27){3 945 642,21} | ~PE_Get(27,4,28){898 230,35} | ~PE_Get(27,4,29){11 776 090,38} | ~PE_Get(28,4,30){12 590 787,97} | ~PE_Get(28,4,31){12 522 950,27} | ~PE_Get(28,4,32){12 537 923,11} | ~PE_Get(28,4,33){12 653 944,05} |
| Затраты на персонал | ~PE_Get(27,5,25){1 056 973,25} | ~PE_Get(27,5,26){1 143 004,08} | ~PE_Get(27,5,27){1 183 647,11} | ~PE_Get(27,5,28){1 225 735,32} | ~PE_Get(27,5,29){5 354 564,61} | ~PE_Get(28,5,30){3 693 410,87} | ~PE_Get(28,5,31){547 128,66} | ~PE_Get(28,5,32){629 197,96} | ~PE_Get(28,5,33){723 577,66} |
| Суммарные постоянные издержки | ~PE_Get(27,6,25){1 803 420,90} | ~PE_Get(27,6,26){6 668 813,08} | ~PE_Get(27,6,27){5 129 289,32} | ~PE_Get(27,6,28){2 123 965,68} | ~PE_Get(27,6,29){17 130 654,99} | ~PE_Get(28,6,30){16 284 198,84} | ~PE_Get(28,6,31){13 070 078,94} | ~PE_Get(28,6,32){13 167 121,08} | ~PE_Get(28,6,33){13 377 521,71} |
| Вложения в краткосрочные ценные бумаги | ~PE_Get(27,7,25){} | ~PE_Get(27,7,26){} | ~PE_Get(27,7,27){} | ~PE_Get(27,7,28){} | ~PE_Get(27,7,29){} | ~PE_Get(28,7,30){} | ~PE_Get(28,7,31){} | ~PE_Get(28,7,32){} | ~PE_Get(28,7,33){} |
| Доходы по краткосрочным ценным бумагам | ~PE_Get(27,8,25){} | ~PE_Get(27,8,26){} | ~PE_Get(27,8,27){} | ~PE_Get(27,8,28){} | ~PE_Get(27,8,29){} | ~PE_Get(28,8,30){} | ~PE_Get(28,8,31){} | ~PE_Get(28,8,32){} | ~PE_Get(28,8,33){} |
| Другие поступления | ~PE_Get(27,9,25){} | ~PE_Get(27,9,26){} | ~PE_Get(27,9,27){} | ~PE_Get(27,9,28){} | ~PE_Get(27,9,29){} | ~PE_Get(28,9,30){} | ~PE_Get(28,9,31){} | ~PE_Get(28,9,32){} | ~PE_Get(28,9,33){} |
| Другие выплаты | ~PE_Get(27,10,25){} | ~PE_Get(27,10,26){} | ~PE_Get(27,10,27){} | ~PE_Get(27,10,28){} | ~PE_Get(27,10,29){} | ~PE_Get(28,10,30){} | ~PE_Get(28,10,31){} | ~PE_Get(28,10,32){} | ~PE_Get(28,10,33){} |
| Налоги | ~PE_Get(27,11,25){180 494,95} | ~PE_Get(27,11,26){190 302,47} | ~PE_Get(27,11,27){1 672 891,78} | ~PE_Get(27,11,28){199 733,83} | ~PE_Get(27,11,29){2 692 071,34} | ~PE_Get(28,11,30){2 262 550,64} | ~PE_Get(28,11,31){1 971 458,14} | ~PE_Get(28,11,32){1 762 376,80} | ~PE_Get(28,11,33){1 541 429,92} |
| Кэш-фло от операционной деятельности | ~PE_Get(27,12,25){7 970 092,44} | ~PE_Get(27,12,26){21 070 358,76} | ~PE_Get(27,12,27){4 058 453,61} | ~PE_Get(27,12,28){6 886 849,04} | ~PE_Get(27,12,29){35 926 247,29} | ~PE_Get(28,12,30){33 946 315,43} | ~PE_Get(28,12,31){33 666 540,32} | ~PE_Get(28,12,32){29 425 843,88} | ~PE_Get(28,12,33){24 430 744,14} |
| Затраты на приобретение активов | ~PE_Get(27,13,25){} | ~PE_Get(27,13,26){} | ~PE_Get(27,13,27){} | ~PE_Get(27,13,28){} | ~PE_Get(27,13,29){} | ~PE_Get(28,13,30){} | ~PE_Get(28,13,31){} | ~PE_Get(28,13,32){} | ~PE_Get(28,13,33){} |
| Другие издержки подготовительного периода | ~PE_Get(27,14,25){} | ~PE_Get(27,14,26){} | ~PE_Get(27,14,27){} | ~PE_Get(27,14,28){} | ~PE_Get(27,14,29){} | ~PE_Get(28,14,30){} | ~PE_Get(28,14,31){} | ~PE_Get(28,14,32){} | ~PE_Get(28,14,33){} |
| Поступления от реализации активов | ~PE_Get(27,15,25){} | ~PE_Get(27,15,26){} | ~PE_Get(27,15,27){} | ~PE_Get(27,15,28){} | ~PE_Get(27,15,29){} | ~PE_Get(28,15,30){} | ~PE_Get(28,15,31){} | ~PE_Get(28,15,32){} | ~PE_Get(28,15,33){} |
| Приобретение прав собственности (акций) | ~PE_Get(27,16,25){} | ~PE_Get(27,16,26){} | ~PE_Get(27,16,27){} | ~PE_Get(27,16,28){} | ~PE_Get(27,16,29){} | ~PE_Get(28,16,30){} | ~PE_Get(28,16,31){} | ~PE_Get(28,16,32){} | ~PE_Get(28,16,33){} |
| Продажа прав собственности | ~PE_Get(27,17,25){} | ~PE_Get(27,17,26){} | ~PE_Get(27,17,27){} | ~PE_Get(27,17,28){} | ~PE_Get(27,17,29){} | ~PE_Get(28,17,30){} | ~PE_Get(28,17,31){} | ~PE_Get(28,17,32){} | ~PE_Get(28,17,33){} |
| Доходы от инвестиционной деятельности | ~PE_Get(27,18,25){} | ~PE_Get(27,18,26){} | ~PE_Get(27,18,27){} | ~PE_Get(27,18,28){} | ~PE_Get(27,18,29){} | ~PE_Get(28,18,30){} | ~PE_Get(28,18,31){} | ~PE_Get(28,18,32){} | ~PE_Get(28,18,33){} |
| Кэш-фло от инвестиционной деятельности | ~PE_Get(27,19,25){} | ~PE_Get(27,19,26){} | ~PE_Get(27,19,27){} | ~PE_Get(27,19,28){} | ~PE_Get(27,19,29){} | ~PE_Get(28,19,30){} | ~PE_Get(28,19,31){} | ~PE_Get(28,19,32){} | ~PE_Get(28,19,33){} |
| Собственный (акционерный) капитал | ~PE_Get(27,20,25){} | ~PE_Get(27,20,26){} | ~PE_Get(27,20,27){} | ~PE_Get(27,20,28){} | ~PE_Get(27,20,29){} | ~PE_Get(28,20,30){} | ~PE_Get(28,20,31){} | ~PE_Get(28,20,32){} | ~PE_Get(28,20,33){} |
| Займы | ~PE_Get(27,21,25){} | ~PE_Get(27,21,26){} | ~PE_Get(27,21,27){} | ~PE_Get(27,21,28){} | ~PE_Get(27,21,29){} | ~PE_Get(28,21,30){} | ~PE_Get(28,21,31){} | ~PE_Get(28,21,32){} | ~PE_Get(28,21,33){} |
| Выплаты в погашение займов | ~PE_Get(27,22,25){6 500 000,00} | ~PE_Get(27,22,26){20 100 000,00} | ~PE_Get(27,22,27){3 400 000,00} | ~PE_Get(27,22,28){5 600 000,00} | ~PE_Get(27,22,29){11 800 000,00} | ~PE_Get(28,22,30){} | ~PE_Get(28,22,31){} | ~PE_Get(28,22,32){} | ~PE_Get(28,22,33){30 000 000,00} |
| Выплаты процентов по займам | ~PE_Get(27,23,25){1 051 105,26} | ~PE_Get(27,23,26){1 051 105,26} | ~PE_Get(27,23,27){1 051 105,26} | ~PE_Get(27,23,28){1 051 105,26} | ~PE_Get(27,23,29){4 204 421,05} | ~PE_Get(28,23,30){4 204 421,05} | ~PE_Get(28,23,31){4 204 421,05} | ~PE_Get(28,23,32){4 204 421,05} | ~PE_Get(28,23,33){1 051 105,26} |
| Лизинговые платежи | ~PE_Get(27,24,25){} | ~PE_Get(27,24,26){} | ~PE_Get(27,24,27){} | ~PE_Get(27,24,28){} | ~PE_Get(27,24,29){} | ~PE_Get(28,24,30){} | ~PE_Get(28,24,31){} | ~PE_Get(28,24,32){} | ~PE_Get(28,24,33){} |
| Выплаты дивидендов | ~PE_Get(27,25,25){} | ~PE_Get(27,25,26){} | ~PE_Get(27,25,27){} | ~PE_Get(27,25,28){} | ~PE_Get(27,25,29){} | ~PE_Get(28,25,30){} | ~PE_Get(28,25,31){} | ~PE_Get(28,25,32){} | ~PE_Get(28,25,33){} |
| Кэш-фло от финансовой деятельности | ~PE_Get(27,26,25){-7 551 105,26} | ~PE_Get(27,26,26){-21 151 105,26} | ~PE_Get(27,26,27){-4 451 105,26} | ~PE_Get(27,26,28){-6 651 105,26} | ~PE_Get(27,26,29){-16 004 421,05} | ~PE_Get(28,26,30){-4 204 421,05} | ~PE_Get(28,26,31){-4 204 421,05} | ~PE_Get(28,26,32){-4 204 421,05} | ~PE_Get(28,26,33){-31 051 105,26} |
| Баланс наличности на начало периода | ~PE_Get(27,27,25){-46 618,91} | ~PE_Get(27,27,26){372 368,26} | ~PE_Get(27,27,27){291 621,75} | ~PE_Get(27,27,28){-101 029,90} | ~PE_Get(27,27,29){134 713,87} | ~PE_Get(28,27,30){20 056 540,11} | ~PE_Get(28,27,31){49 798 434,48} | ~PE_Get(28,27,32){79 260 553,75} | ~PE_Get(28,27,33){104 481 976,58} |
| Баланс наличности на конец периода | ~PE_Get(27,28,25){372 368,26} | ~PE_Get(27,28,26){291 621,75} | ~PE_Get(27,28,27){-101 029,90} | ~PE_Get(27,28,28){134 713,87} | ~PE_Get(27,28,29){20 056 540,11} | ~PE_Get(28,28,30){49 798 434,48} | ~PE_Get(28,28,31){79 260 553,75} | ~PE_Get(28,28,32){104 481 976,58} | ~PE_Get(28,28,33){97 861 615,46} |
К-Ф.Поступления от продаж (руб.)
| Строка | 6.2007 | 7.2007 | 8.2007 | 9.2007 | 10.2007 | 11.2007 | 12.2007 | 1.2008 | 2.2008 | 3.2008 | 4.2008 | 5.2008 | 6.2008 |
| ~PE_Get(31,0,-1){Перопух} | ~PE_Get(31,7,2){} | ~PE_Get(31,7,3){} | ~PE_Get(31,7,4){} | ~PE_Get(31,7,5){} | ~PE_Get(31,7,6){} | ~PE_Get(31,7,7){} | ~PE_Get(31,7,8){} | ~PE_Get(31,7,9){} | ~PE_Get(31,7,10){} | ~PE_Get(31,7,11){} | ~PE_Get(31,7,12){} | ~PE_Get(32,7,13){99 000,00} | ~PE_Get(32,7,14){} |
| ~PE_Get(31,1,-1){Тушка ощипанная} | ~PE_Get(31,2,2){} | ~PE_Get(31,2,3){} | ~PE_Get(31,2,4){} | ~PE_Get(31,2,5){} | ~PE_Get(31,2,6){} | ~PE_Get(31,2,7){} | ~PE_Get(31,2,8){1 000 000,00} | ~PE_Get(31,2,9){} | ~PE_Get(31,2,10){} | ~PE_Get(31,2,11){} | ~PE_Get(31,2,12){} | ~PE_Get(32,2,13){} | ~PE_Get(32,2,14){} |
| ~PE_Get(31,2,-1){Набор № 1} | ~PE_Get(31,5,2){} | ~PE_Get(31,5,3){} | ~PE_Get(31,5,4){} | ~PE_Get(31,5,5){} | ~PE_Get(31,5,6){} | ~PE_Get(31,5,7){} | ~PE_Get(31,5,8){} | ~PE_Get(31,5,9){} | ~PE_Get(31,5,10){} | ~PE_Get(31,5,11){} | ~PE_Get(31,5,12){} | ~PE_Get(32,5,13){} | ~PE_Get(32,5,14){} |
| ~PE_Get(31,3,-1){Зерно (овес)} | ~PE_Get(31,4,2){} | ~PE_Get(31,4,3){} | ~PE_Get(31,4,4){} | ~PE_Get(31,4,5){} | ~PE_Get(31,4,6){} | ~PE_Get(31,4,7){1 575 000,00} | ~PE_Get(31,4,8){} | ~PE_Get(31,4,9){} | ~PE_Get(31,4,10){} | ~PE_Get(31,4,11){} | ~PE_Get(31,4,12){} | ~PE_Get(32,4,13){} | ~PE_Get(32,4,14){} |
| ~PE_Get(31,4,-1){Набор № 2} | ~PE_Get(31,3,2){} | ~PE_Get(31,3,3){} | ~PE_Get(31,3,4){} | ~PE_Get(31,3,5){} | ~PE_Get(31,3,6){} | ~PE_Get(31,3,7){} | ~PE_Get(31,3,8){} | ~PE_Get(31,3,9){} | ~PE_Get(31,3,10){} | ~PE_Get(31,3,11){} | ~PE_Get(31,3,12){} | ~PE_Get(32,3,13){} | ~PE_Get(32,3,14){} |
| ~PE_Get(31,5,-1){Суточные гусята} | ~PE_Get(31,6,2){} | ~PE_Get(31,6,3){} | ~PE_Get(31,6,4){} | ~PE_Get(31,6,5){} | ~PE_Get(31,6,6){} | ~PE_Get(31,6,7){} | ~PE_Get(31,6,8){} | ~PE_Get(31,6,9){} | ~PE_Get(31,6,10){} | ~PE_Get(31,6,11){} | ~PE_Get(31,6,12){6 300 000,00} | ~PE_Get(32,6,13){6 300 000,00} | ~PE_Get(32,6,14){5 850 000,00} |
| ~PE_Get(31,6,-1){Зерно (пшеница)} | ~PE_Get(31,1,2){} | ~PE_Get(31,1,3){} | ~PE_Get(31,1,4){} | ~PE_Get(31,1,5){} | ~PE_Get(31,1,6){} | ~PE_Get(31,1,7){1 575 000,00} | ~PE_Get(31,1,8){} | ~PE_Get(31,1,9){} | ~PE_Get(31,1,10){} | ~PE_Get(31,1,11){} | ~PE_Get(31,1,12){} | ~PE_Get(32,1,13){} | ~PE_Get(32,1,14){} |
| ~PE_Get(31,7,-1){Набор №3} | ~PE_Get(31,0,2){} | ~PE_Get(31,0,3){} | ~PE_Get(31,0,4){} | ~PE_Get(31,0,5){} | ~PE_Get(31,0,6){} | ~PE_Get(31,0,7){} | ~PE_Get(31,0,8){} | ~PE_Get(31,0,9){} | ~PE_Get(31,0,10){} | ~PE_Get(31,0,11){} | ~PE_Get(31,0,12){} | ~PE_Get(32,0,13){} | ~PE_Get(32,0,14){} |
| ~PE_Get(31,-1,-1){ИТОГО} | ~PE_Get(31,8,2){} | ~PE_Get(31,8,3){} | ~PE_Get(31,8,4){} | ~PE_Get(31,8,5){} | ~PE_Get(31,8,6){} | ~PE_Get(31,8,7){3 150 000,00} | ~PE_Get(31,8,8){1 000 000,00} | ~PE_Get(31,8,9){} | ~PE_Get(31,8,10){} | ~PE_Get(31,8,11){} | ~PE_Get(31,8,12){6 300 000,00} | ~PE_Get(32,8,13){6 399 000,00} | ~PE_Get(32,8,14){5 850 000,00} |
| Строка | 7.2008 | 8.2008 | 9.2008 | 10.2008 | 11.2008 | 12.2008 | 1кв. 2009г. | 2кв. 2009г. | 3кв. 2009г. | 4кв. 2009г. |
| ~PE_Get(32,0,-1){Перопух} | ~PE_Get(32,7,15){} | ~PE_Get(32,7,16){} | ~PE_Get(32,7,17){} | ~PE_Get(32,7,18){} | ~PE_Get(32,7,19){} | ~PE_Get(33,7,20){} | ~PE_Get(33,7,21){} | ~PE_Get(33,7,22){132 000,00} | ~PE_Get(33,7,23){330 000,00} | ~PE_Get(33,7,24){330 000,00} |
| ~PE_Get(32,1,-1){Тушка ощипанная} | ~PE_Get(32,2,15){} | ~PE_Get(32,2,16){} | ~PE_Get(32,2,17){} | ~PE_Get(32,2,18){} | ~PE_Get(32,2,19){} | ~PE_Get(33,2,20){1 000 000,00} | ~PE_Get(33,2,21){} | ~PE_Get(33,2,22){} | ~PE_Get(33,2,23){} | ~PE_Get(33,2,24){} |
| ~PE_Get(32,2,-1){Набор № 1} | ~PE_Get(32,5,15){} | ~PE_Get(32,5,16){} | ~PE_Get(32,5,17){} | ~PE_Get(32,5,18){} | ~PE_Get(32,5,19){} | ~PE_Get(33,5,20){} | ~PE_Get(33,5,21){} | ~PE_Get(33,5,22){} | ~PE_Get(33,5,23){} | ~PE_Get(33,5,24){1 734 408,00} |
| ~PE_Get(32,3,-1){Зерно (овес)} | ~PE_Get(32,4,15){} | ~PE_Get(32,4,16){} | ~PE_Get(32,4,17){} | ~PE_Get(32,4,18){} | ~PE_Get(32,4,19){5 600 000,00} | ~PE_Get(33,4,20){} | ~PE_Get(33,4,21){} | ~PE_Get(33,4,22){} | ~PE_Get(33,4,23){} | ~PE_Get(33,4,24){} |
| ~PE_Get(32,4,-1){Набор № 2} | ~PE_Get(32,3,15){} | ~PE_Get(32,3,16){} | ~PE_Get(32,3,17){} | ~PE_Get(32,3,18){} | ~PE_Get(32,3,19){} | ~PE_Get(33,3,20){} | ~PE_Get(33,3,21){} | ~PE_Get(33,3,22){} | ~PE_Get(33,3,23){} | ~PE_Get(33,3,24){316 201,55} |
| ~PE_Get(32,5,-1){Суточные гусята} | ~PE_Get(32,6,15){} | ~PE_Get(32,6,16){} | ~PE_Get(32,6,17){} | ~PE_Get(32,6,18){} | ~PE_Get(32,6,19){} | ~PE_Get(33,6,20){} | ~PE_Get(33,6,21){} | ~PE_Get(33,6,22){18 900 000,00} | ~PE_Get(33,6,23){} | ~PE_Get(33,6,24){} |
| ~PE_Get(32,6,-1){Зерно (пшеница)} | ~PE_Get(32,1,15){} | ~PE_Get(32,1,16){} | ~PE_Get(32,1,17){} | ~PE_Get(32,1,18){} | ~PE_Get(32,1,19){5 600 000,00} | ~PE_Get(33,1,20){} | ~PE_Get(33,1,21){} | ~PE_Get(33,1,22){} | ~PE_Get(33,1,23){} | ~PE_Get(33,1,24){} |
| ~PE_Get(32,7,-1){Набор №3} | ~PE_Get(32,0,15){} | ~PE_Get(32,0,16){} | ~PE_Get(32,0,17){} | ~PE_Get(32,0,18){} | ~PE_Get(32,0,19){} | ~PE_Get(33,0,20){} | ~PE_Get(33,0,21){} | ~PE_Get(33,0,22){} | ~PE_Get(33,0,23){994 960,00} | ~PE_Get(33,0,24){3 930 092,00} |
| ~PE_Get(32,-1,-1){ИТОГО} | ~PE_Get(32,8,15){} | ~PE_Get(32,8,16){} | ~PE_Get(32,8,17){} | ~PE_Get(32,8,18){} | ~PE_Get(32,8,19){11 200 000,00} | ~PE_Get(33,8,20){1 000 000,00} | ~PE_Get(33,8,21){} | ~PE_Get(33,8,22){19 032 000,00} | ~PE_Get(33,8,23){1 324 960,00} | ~PE_Get(33,8,24){6 310 701,55} |
Дата добавления: 2015-07-11; просмотров: 82 | Нарушение авторских прав