frontend/src/lib/mocks/parcel-analyze.json

@@ -139,38 +139,38 @@
     "note": "Охранная зона ЛЭП ≥35 кВ — 15-40м по обе стороны (СП 36.13330). В зоне ОЗ нельзя строить капитальные объекты."
   },
   "financial_estimate": {
-    "revenue_rub": 4488808000.0,
-    "cost_rub": 4118211750.0,
-    "gross_margin_rub": 370596250.0,
-    "irr": 0.1535,
+    "revenue_rub": 4243408000.0,
+    "cost_rub": 3750684350.0,
+    "gross_margin_rub": 492723650.0,
+    "irr": 0.2465,
     "revenue_residential_rub": 3711708000.0,
-    "revenue_parking_rub": 777100000.0,
-    "construction_rub": 3274120000.0,
-    "pir_rub": 81853000.0,
+    "revenue_parking_rub": 531700000.0,
+    "construction_rub": 2946920000.0,
+    "pir_rub": 73673000.0,
     "networks_rub": 173040000.0,
-    "developer_services_rub": 49111800.0,
-    "contingency_rub": 105870390.0,
-    "marketing_rub": 314216560.0,
+    "developer_services_rub": 44203800.0,
+    "contingency_rub": 95808990.0,
+    "marketing_rub": 297038560.0,
     "land_rub": 120000000.0,
-    "vat_rub": 61766041.67,
-    "profit_before_tax_rub": 308830208.33,
-    "profit_tax_rub": 77207552.08,
-    "net_profit_rub": 231622656.25,
-    "roi": 0.0562,
-    "margin_pct": 0.0516,
+    "vat_rub": 20450000.0,
+    "profit_before_tax_rub": 472273650.0,
+    "profit_tax_rub": 118068412.5,
+    "net_profit_rub": 354205237.5,
+    "roi": 0.0944,
+    "margin_pct": 0.0835,
     "irr_is_proxy": false,
-    "npv_rub": 3873055.47,
-    "payback_months": 42.0,
+    "npv_rub": 100116022.09,
+    "payback_months": 37.4,
     "discount_rate_used": 0.15,
-    "schedule_is_default": false,
-    "sales_duration_months": 50.0,
+    "schedule_is_default": true,
+    "sales_duration_months": 42.0,
     "financing_enabled": true,
     "annual_rate_used": 0.15,
-    "peak_debt_rub": 690453598.74,
-    "total_interest_rub": 224442467.76,
-    "net_profit_after_financing_rub": 7180188.49,
+    "peak_debt_rub": 446163901.06,
+    "total_interest_rub": 89113914.45,
+    "net_profit_after_financing_rub": 265091323.05,
     "financing_is_simplified": true,
-    "levered_irr": 0.1182,
+    "levered_irr": 0.3362,
     "levered_irr_is_proxy": false,
     "price_per_sqm_used": 165000.0,
     "price_is_calibrated": true,