240 lines
13 KiB
Plaintext
240 lines
13 KiB
Plaintext
стр,показатель,тип,A (было),B (стало)
|
|
6,Денежные потоки,num,"-19,125","-154,080"
|
|
6,Денежные потоки,num,"-19,762","-160,419"
|
|
6,Денежные потоки,num,3,2
|
|
6,Денежные потоки,num,"-18,975","-153,438"
|
|
6,Денежные потоки,num,"-19,762","-160,419"
|
|
6,Денежные потоки,num,"-1,343,688","-1,189,304"
|
|
6,Денежные потоки,num,"-117,099","-950,579"
|
|
6,Денежные потоки,num,"-18,975","-153,438"
|
|
7,Денежные потоки,num,"-6,734,975","-83,791"
|
|
7,Денежные потоки,num,"-1,111,163","-166,921"
|
|
7,Денежные потоки,num,"-1,109,488","-13,596"
|
|
7,Денежные потоки,num,"-1,204,370","-175,157"
|
|
7,Денежные потоки,num,4,3
|
|
7,Денежные потоки,num,"-1,092,188","-13,483"
|
|
7,Денежные потоки,num,"-1,184,609","-14,738"
|
|
8,Денежные потоки,num,"-73,969","-941,629"
|
|
8,Денежные потоки,num,"-83,554","-1,076,096"
|
|
8,Денежные потоки,num,"-455,780","-5,870,049"
|
|
8,Денежные потоки,num,"-1,185,132","-1,108,550"
|
|
8,Денежные потоки,num,"-75,733","-953,505"
|
|
8,Денежные потоки,num,"-1,287,924","-1,251,254"
|
|
8,Денежные потоки,num,5,4
|
|
9,Денежные потоки,num,"-1,320,163","-1,152,393"
|
|
9,Денежные потоки,num,"-139,342","-44,582"
|
|
9,Денежные потоки,num,"-1,446,774","-1,303,638"
|
|
9,Денежные потоки,num,6,5
|
|
9,Денежные потоки,num,"-135,031","-43,843"
|
|
9,Денежные потоки,num,"-158,850","-52,384"
|
|
9,Денежные потоки,num,"-831,397","-274,170"
|
|
10,Денежные потоки,num,"12,269","6,168"
|
|
10,Денежные потоки,num,"12,269","6,168"
|
|
10,Денежные потоки,num,"61,609","30,973"
|
|
10,Денежные потоки,num,"-1,310,149","-1,147,456"
|
|
10,Денежные потоки,num,"-1,434,506","-1,297,470"
|
|
10,Денежные потоки,num,7,6
|
|
10,Денежные потоки,num,"10,014","4,938"
|
|
11,Денежные потоки,num,8,7
|
|
11,Денежные потоки,num,"88,872","37,140"
|
|
11,Денежные потоки,num,"113,397","48,505"
|
|
11,Денежные потоки,num,"546,360","233,703"
|
|
11,Денежные потоки,num,"113,397","48,505"
|
|
11,Денежные потоки,num,"-1,221,276","-1,110,316"
|
|
11,Денежные потоки,num,"-1,321,109","-1,248,965"
|
|
12,Денежные потоки,num,"112,086","77,025"
|
|
12,Денежные потоки,num,"-1,136,927","-1,053,905"
|
|
12,Денежные потоки,num,"-1,209,023","-1,171,940"
|
|
12,Денежные потоки,num,9,8
|
|
12,Денежные потоки,num,"84,349","56,411"
|
|
12,Денежные потоки,num,"112,086","77,025"
|
|
12,Денежные потоки,num,"518,155","356,074"
|
|
13,Денежные потоки,num,"108,514","-32,500"
|
|
13,Денежные потоки,num,"481,309","-144,153"
|
|
13,Денежные потоки,num,"108,514",0
|
|
13,Денежные потоки,num,"-1,058,517","-1,076,671"
|
|
13,Денежные потоки,num,0,"-23,540"
|
|
13,Денежные потоки,num,"-1,100,509","-1,204,440"
|
|
13,Денежные потоки,num,10.0,9
|
|
13,Денежные потоки,num,"78,411","-22,766"
|
|
14,Денежные потоки,num,"-933,490","-1,061,480"
|
|
14,Денежные потоки,num,11.0,10.0
|
|
14,Денежные потоки,num,"115,882","95,786"
|
|
14,Денежные потоки,num,"167,019","142,960"
|
|
14,Денежные потоки,num,"710,778","608,390"
|
|
14,Денежные потоки,num,"167,019","142,960"
|
|
14,Денежные потоки,num,"-942,634","-980,885"
|
|
15,Денежные потоки,num,"160,303","144,861"
|
|
15,Денежные потоки,num,"654,544","591,491"
|
|
15,Денежные потоки,num,"-835,838","-888,050"
|
|
15,Денежные потоки,num,"-773,187","-916,619"
|
|
15,Денежные потоки,num,12.0,11.0
|
|
15,Денежные потоки,num,"106,796","92,835"
|
|
15,Денежные потоки,num,"160,303","144,861"
|
|
16,Денежные потоки,num,13.0,12.0
|
|
16,Денежные потоки,num,"97,664","81,858"
|
|
16,Денежные потоки,num,"152,673","133,544"
|
|
16,Денежные потоки,num,"598,120","523,180"
|
|
16,Денежные потоки,num,"152,673","133,544"
|
|
16,Денежные потоки,num,"-738,174","-806,192"
|
|
16,Денежные потоки,num,"-620,514","-783,075"
|
|
17,Денежные потоки,num,"117,644","147,287"
|
|
17,Денежные потоки,num,"-665,913","-719,839"
|
|
17,Денежные потоки,num,"-502,869","-635,788"
|
|
17,Денежные потоки,num,14.0,13.0
|
|
17,Денежные потоки,num,"72,261","86,353"
|
|
17,Денежные потоки,num,"117,644","147,287"
|
|
17,Денежные потоки,num,"442,209","553,630"
|
|
18,Денежные потоки,num,"616,085","699,597"
|
|
18,Денежные потоки,num,"170,826","193,983"
|
|
18,Денежные потоки,num,"170,826","193,983"
|
|
18,Денежные потоки,num,"-565,161","-611,058"
|
|
18,Денежные потоки,num,"-332,043","-441,806"
|
|
18,Денежные потоки,num,15.0,14.0
|
|
18,Денежные потоки,num,"100,751","108,781"
|
|
19,Денежные потоки,num,"104,606","97,838"
|
|
19,Денежные потоки,num,"184,714","182,407"
|
|
19,Денежные потоки,num,"639,169","631,183"
|
|
19,Денежные потоки,num,"184,714","182,407"
|
|
19,Денежные потоки,num,"-460,555","-513,220"
|
|
19,Денежные потоки,num,"-147,328","-259,399"
|
|
19,Денежные потоки,num,16.0,15.0
|
|
20,Денежные потоки,num,"-367,252","-425,445"
|
|
20,Денежные потоки,num,"24,256","-88,310"
|
|
20,Денежные потоки,num,17.0,16.0
|
|
20,Денежные потоки,num,"93,303","87,774"
|
|
20,Денежные потоки,num,3.71,—
|
|
21,Денежные потоки,num,18.0,17.0
|
|
21,Денежные потоки,num,"69,752","92,487"
|
|
21,Денежные потоки,num,"133,591","188,479"
|
|
21,Денежные потоки,num,—,3.87
|
|
21,Денежные потоки,num,"425,552","600,395"
|
|
21,Денежные потоки,num,"133,591","188,479"
|
|
21,Денежные потоки,num,"-297,499","-332,958"
|
|
21,Денежные потоки,num,"157,847","100,169"
|
|
22,Денежные потоки,num,"362,230","315,434"
|
|
22,Денежные потоки,num,19.0,18.0
|
|
22,Денежные потоки,num,"102,467","101,034"
|
|
22,Денежные потоки,num,"204,383","215,265"
|
|
22,Денежные потоки,num,"204,383","215,265"
|
|
22,Денежные потоки,num,"624,665","657,925"
|
|
22,Денежные потоки,num,"-195,032","-231,924"
|
|
23,Денежные потоки,num,"204,383","213,136"
|
|
23,Денежные потоки,num,"-96,643","-136,242"
|
|
23,Денежные потоки,num,"566,612","528,570"
|
|
23,Денежные потоки,num,20.0,19.0
|
|
23,Денежные потоки,num,"98,389","95,682"
|
|
23,Денежные потоки,num,"204,383","213,136"
|
|
23,Денежные потоки,num,"599,345","625,014"
|
|
24,Денежные потоки,num,"192,398","190,060"
|
|
24,Денежные потоки,num,"541,331","534,753"
|
|
24,Денежные потоки,num,"192,398","190,060"
|
|
24,Денежные потоки,num,"-7,710","-54,633"
|
|
24,Денежные потоки,num,"759,010","718,630"
|
|
24,Денежные потоки,num,21.0,20.0
|
|
24,Денежные потоки,num,"88,933","81,609"
|
|
25,Денежные потоки,num,"91,400","38,738"
|
|
25,Денежные потоки,num,"982,312","945,977"
|
|
25,Денежные потоки,num,22.0,21.0
|
|
25,Денежные потоки,num,"99,110","93,371"
|
|
25,Денежные потоки,num,"223,302","227,347"
|
|
25,Денежные потоки,num,"602,815","613,734"
|
|
25,Денежные потоки,num,"223,302","227,347"
|
|
26,Денежные потоки,num,"148,146","236,138"
|
|
26,Денежные потоки,num,"383,717","611,629"
|
|
26,Денежные потоки,num,"154,536","131,499"
|
|
26,Денежные потоки,num,"1,130,458","1,182,115"
|
|
26,Денежные потоки,num,23.0,22.0
|
|
26,Денежные потоки,num,"63,136","92,761"
|
|
26,Денежные потоки,num,"148,146","236,138"
|
|
27,Денежные потоки,num,"226,016","236,138"
|
|
27,Денежные потоки,num,"226,016","236,138"
|
|
27,Денежные потоки,num,"561,682","586,837"
|
|
27,Денежные потоки,num,"247,024","220,223"
|
|
27,Денежные потоки,num,"1,356,474","1,418,253"
|
|
27,Денежные потоки,num,24.0,23.0
|
|
27,Денежные потоки,num,"92,488","88,724"
|
|
28,Денежные потоки,num,"226,371","236,138"
|
|
28,Денежные потоки,num,"335,970","305,087"
|
|
28,Денежные потоки,num,"1,582,844","1,654,392"
|
|
28,Денежные потоки,num,25.0,24.0
|
|
28,Денежные потоки,num,"88,947","84,863"
|
|
28,Денежные потоки,num,"226,371","236,138"
|
|
28,Денежные потоки,num,"539,760","563,050"
|
|
29,Денежные потоки,num,"156,220","237,685"
|
|
29,Денежные потоки,num,"357,395","543,766"
|
|
29,Денежные потоки,num,"156,220","237,685"
|
|
29,Денежные потоки,num,"394,910","386,788"
|
|
29,Денежные потоки,num,"1,739,065","1,892,077"
|
|
29,Денежные потоки,num,26.0,25.0
|
|
29,Денежные потоки,num,"58,940","81,702"
|
|
30,Денежные потоки,num,0,"49,903"
|
|
30,Денежные потоки,num,—,"151,783"
|
|
30,Денежные потоки,num,0,"333,167"
|
|
30,Денежные потоки,num,—,"151,783"
|
|
30,Денежные потоки,num,"394,910","436,691"
|
|
30,Денежные потоки,num,"1,739,065","2,043,859"
|
|
30,Денежные потоки,num,27.0,26.0
|
|
31,Денежные потоки,num,"1,739,065","2,043,859"
|
|
31,Денежные потоки,num,28.0,27.0
|
|
31,Денежные потоки,num,"394,910","436,691"
|
|
32,Денежные потоки,num,"394,910","436,691"
|
|
32,Денежные потоки,num,"1,739,065","2,043,859"
|
|
32,Денежные потоки,num,29.0,28.0
|
|
33,Денежные потоки,num,"394,910","436,691"
|
|
33,Денежные потоки,num,"1,739,065","2,043,859"
|
|
33,Денежные потоки,num,30.0,29.0
|
|
34,Денежные потоки,num,"394,910","436,691"
|
|
34,Денежные потоки,num,"1,739,065","2,043,859"
|
|
34,Денежные потоки,num,31.0,30.0
|
|
35,Денежные потоки,num,"394,910","436,691"
|
|
35,Денежные потоки,num,"1,739,065","2,043,859"
|
|
35,Денежные потоки,num,32.0,31.0
|
|
36,Денежные потоки,num,"1,739,065","2,043,859"
|
|
36,Денежные потоки,num,33.0,32.0
|
|
36,Денежные потоки,num,"394,910","436,691"
|
|
37,Денежные потоки,num,"394,910","436,691"
|
|
37,Денежные потоки,num,"1,739,065","2,043,859"
|
|
37,Денежные потоки,num,34.0,33.0
|
|
38,Денежные потоки,num,"394,910","436,691"
|
|
38,Денежные потоки,num,"1,739,065","2,043,859"
|
|
38,Денежные потоки,num,35.0,34.0
|
|
39,Денежные потоки,num,"1,739,065","2,043,859"
|
|
39,Денежные потоки,num,36.0,35.0
|
|
39,Денежные потоки,num,"394,910","436,691"
|
|
40,Денежные потоки,num,"394,910","436,691"
|
|
40,Денежные потоки,num,"1,739,065","2,043,859"
|
|
40,Денежные потоки,num,37.0,36.0
|
|
41,Денежные потоки,num,"1,739,065","2,043,859"
|
|
41,Денежные потоки,num,38.0,37.0
|
|
41,Денежные потоки,num,"394,910","436,691"
|
|
42,Денежные потоки,num,"394,910","436,691"
|
|
42,Денежные потоки,num,"1,739,065","2,043,859"
|
|
42,Денежные потоки,num,39.0,38.0
|
|
43,Денежные потоки,num,"394,910","436,691"
|
|
43,Денежные потоки,num,"1,739,065","2,043,859"
|
|
43,Денежные потоки,num,40.0,39.0
|
|
44,Денежные потоки,num,"394,910","436,691"
|
|
44,Денежные потоки,num,"1,739,065","2,043,859"
|
|
44,Денежные потоки,num,41.0,40.0
|
|
45,Денежные потоки,num,"394,910","436,691"
|
|
45,Денежные потоки,num,"1,739,065","2,043,859"
|
|
45,Денежные потоки,num,42.0,41.0
|
|
46,Денежные потоки,num,"394,910","436,691"
|
|
46,Денежные потоки,num,"1,739,065","2,043,859"
|
|
46,Денежные потоки,num,43.0,42.0
|
|
47,Денежные потоки,num,"1,739,065","2,043,859"
|
|
47,Денежные потоки,num,44.0,43.0
|
|
47,Денежные потоки,num,"394,910","436,691"
|
|
48,Денежные потоки,num,"394,910","436,691"
|
|
48,Денежные потоки,num,"1,739,065","2,043,859"
|
|
48,Денежные потоки,num,45.0,44.0
|
|
49,Денежные потоки,num,0,—
|
|
49,Денежные потоки,num,0,—
|
|
49,Денежные потоки,num,"394,910","436,691"
|
|
49,Денежные потоки,num,"1,739,065","2,043,859"
|
|
49,Денежные потоки,num,46.0,45.0
|
|
50,,num,"2,335,018","3,143,777"
|
|
51,в тыс. тенге,num,"394,910","436,691"
|
|
52,NPV 5 лет,num,"91,400","38,738"
|